Real Estate / Real Estate ServicesLSE
$43.00
+0.00 (+0.00%)
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 19.0/100
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
55/100
C
Piotroski
5/9
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
$4M
P/E
43.0x
↑EV/EBITDA
912.0x
↑ROE
3.4%
↓Gross Margin
N/A
•Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.0%
FCF CAGR
—
FCF margin
15.0%
FCF / Net income
3.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.8M · net income $153000.0 · FCF $576000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.8M | $3.8M | $3.8M | $3.1M | $3.0M |
| Net Income | $153000.00 | $153000.00 | $282000.00 | $233000.00 | $152000.00 |
| EBITDA | $479000.00 | $479000.00 | $660000.00 | $408000.00 | $495000.00 |
| EPS | 0.01 | 0.01 | 0.03 | 0.02 | 0.01 |
| Operating Margin | 4.0% | 4.0% | 9.2% | 4.8% | 0.2% |
| Net Margin | 4.0% | 4.0% | 7.4% | 7.6% | 5.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.07 | 0.10 | 0.25 |
| Current Ratio | 5.42 | 5.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $576000.00 | $576000.00 | $684000.00 | $-18000.00 | $-30000.00 |
| Returns | |||||
| ROE | 3.4% | 3.4% | 6.4% | 5.6% | 3.8% |
| Valuation | |||||
| P/E | 43.00 | 43.00 | 1545.45 | 1794.26 | 3166.67 |
| EV/EBITDA | 912.04 | 912.04 | 658.64 | 1024.80 | 967.30 |
| P/B | 98.84 | 98.84 | 98.16 | 100.18 | 119.48 |
| Growth & Yield | |||||
| Revenue Growth | 0.4% | 0.4% | 24.3% | 3.8% | — |
| EPS Growth | -46.2% | -46.2% | 31.6% | 39.3% | — |
| Dividend Yield | 5.2% | 5.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
536.5%
EPS terminal req.
$3.82
Spread vs growth
-582.6%
5Y implied EPS CAGR
215.4%
EPS terminal req.
$4.62
Spread vs growth
-261.5%
10Y implied EPS CAGR
86.3%
EPS terminal req.
$7.44
Spread vs growth
-132.4%
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
+24.7%
Start / end P/E
1309.1x → 2905.4x
EPS bridge
0.03 → 0.01
Residual
-56.3%
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.