Real Estate / Real Estate ServicesKuwait
$118.00
+8.00 (+7.27%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 14.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
64/100
B
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$41M
P/E
11.8x
↑EV/EBITDA
16091.8x
↑ROE
5.7%
↑Gross Margin
66.7%
↑Debt/Equity
0.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-22.3%
FCF CAGR
+13.6%
FCF margin
103.2%
FCF / Net income
2.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.3M · net income $2.1M · FCF $4.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.3M | $4.3M | $7.0M | $6.6M | $9.2M |
| Net Income | $2.1M | $2.1M | $2.0M | $1.0M | $234262.00 |
| EBITDA | $2.6M | $2.6M | $2.6M | $2.7M | $2.2M |
| EPS | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Gross Margin | 66.7% | 66.7% | 55.6% | 35.8% | 10.4% |
| Operating Margin | 20.8% | 20.8% | 16.9% | 14.7% | -0.7% |
| Net Margin | 47.9% | 47.9% | 28.9% | 15.2% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.16 | 0.30 | 0.35 |
| Current Ratio | 2.63 | 2.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.4M | $4.4M | $1.3M | $3.0M | $3.0M |
| Returns | |||||
| ROE | 5.7% | 5.7% | 4.5% | 2.4% | 0.6% |
| Valuation | |||||
| P/E | 11.80 | 11.80 | 13736.02 | 22991.07 | 120000.00 |
| EV/EBITDA | 16091.81 | 16091.81 | 10609.21 | 8699.99 | 13032.27 |
| P/B | 1138.32 | 1138.32 | 625.24 | 550.74 | 683.61 |
| Growth & Yield | |||||
| Revenue Growth | -38.1% | -38.1% | 4.8% | -27.8% | — |
| EPS Growth | 31.8% | 31.8% | 99.6% | 330.8% | — |
| Dividend Yield | 4.2% | 4.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1111.4%
EPS terminal req.
$10.47
Spread vs growth
-1079.6%
5Y implied EPS CAGR
364.0%
EPS terminal req.
$12.67
Spread vs growth
-332.2%
10Y implied EPS CAGR
125.9%
EPS terminal req.
$20.40
Spread vs growth
-94.2%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+54.6%
Start / end P/E
17561.5x → 20034.0x
EPS bridge
0.00 → 0.01
Residual
+4.5%
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.