Real Estate / Real Estate ServicesBSE
$11.29
+0.29 (+2.64%)
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 0.0/100
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
45/100
C
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
$719M
P/E
9.6x
↓EV/EBITDA
3.8x
↓ROE
7.1%
↑Gross Margin
78.0%
↑Debt/Equity
1.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+2.2%
FCF CAGR
-47.6%
FCF margin
11.1%
FCF / Net income
1.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $985.4M · net income $79.2M · FCF $109.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $985.4M | $985.4M | $1.01B | $930.3M | $924.0M |
| Net Income | $79.2M | $79.2M | $660.4M | $-61.9M | $-90.1M |
| EBITDA | $574.3M | $574.3M | $1.04B | $335.1M | $395.6M |
| EPS | 1.18 | 1.18 | 11.16 | -1.08 | -1.57 |
| Gross Margin | 78.0% | 78.0% | 77.8% | 77.6% | 76.8% |
| Operating Margin | 11.7% | 11.7% | 25.3% | 26.1% | 35.0% |
| Net Margin | 8.0% | 8.0% | 65.4% | -6.7% | -9.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.31 | 1.31 | 1.79 | 5.85 | 7.61 |
| Current Ratio | 0.93 | 0.93 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $109.5M | $109.5M | $30.6M | $-206.5M | $761.6M |
| Returns | |||||
| ROE | 7.1% | 7.1% | 65.9% | -27.7% | -27.5% |
| Valuation | |||||
| P/E | 9.57 | 9.57 | 1.41 | — | — |
| EV/EBITDA | 3.77 | 3.77 | 2.57 | 4.79 | 6.67 |
| P/B | 0.68 | 0.68 | 0.93 | 1.74 | 0.79 |
| Growth & Yield | |||||
| Revenue Growth | -2.4% | -2.4% | 8.6% | 0.7% | — |
| EPS Growth | -89.4% | -89.4% | 1133.3% | 31.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-5.3%
EPS terminal req.
$1.00
Spread vs growth
-84.1%
5Y implied EPS CAGR
0.5%
EPS terminal req.
$1.21
Spread vs growth
-90.0%
10Y implied EPS CAGR
5.2%
EPS terminal req.
$1.95
Spread vs growth
-94.6%
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
-27.2%
Start / end P/E
1.4x → 9.6x
EPS bridge
11.16 → 1.18
Residual
-526.2%
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.