Real Estate / Real Estate ServicesLSE
$13.50
+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 18.0/100
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
37/100
D
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
$20M
P/E
6.8x
↓EV/EBITDA
424.5x
↑ROE
4.7%
↑Gross Margin
63.9%
↑Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.4%
FCF CAGR
—
FCF margin
-7.7%
FCF / Net income
-0.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.6M · net income $2.1M · FCF $-582000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.6M | $7.6M | $7.9M | $7.2M | $8.6M |
| Net Income | $2.1M | $2.1M | $-4.6M | $1.9M | $6.8M |
| EBITDA | $4.2M | $4.2M | $-3.2M | $3.1M | $7.5M |
| EPS | 0.02 | 0.02 | -0.04 | 0.01 | 0.05 |
| Gross Margin | 63.9% | 63.9% | 63.3% | 68.9% | 66.1% |
| Operating Margin | 6.7% | 6.7% | -2.4% | 3.1% | -20.2% |
| Net Margin | 28.3% | 28.3% | -58.4% | 26.5% | 78.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.21 | 0.21 | 0.27 | 0.31 | 0.35 |
| Current Ratio | 1.79 | 1.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-582000.00 | $-582000.00 | $-1.3M | $2.5M | $-3.1M |
| Returns | |||||
| ROE | 4.7% | 4.7% | -11.8% | 4.4% | 15.9% |
| Valuation | |||||
| P/E | 6.75 | 6.75 | — | 1604.17 | 660.54 |
| EV/EBITDA | 424.47 | 424.47 | — | 990.37 | 599.23 |
| P/B | 39.08 | 39.08 | 64.38 | 70.93 | 104.89 |
| Growth & Yield | |||||
| Revenue Growth | -3.8% | -3.8% | 8.3% | -16.1% | — |
| EPS Growth | 145.7% | 145.7% | -342.9% | -71.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
318.0%
EPS terminal req.
$1.20
Spread vs growth
-172.3%
5Y implied EPS CAGR
145.1%
EPS terminal req.
$1.45
Spread vs growth
0.6%
10Y implied EPS CAGR
64.2%
EPS terminal req.
$2.33
Spread vs growth
81.5%
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
+8.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → 0.02
Residual
+8.0%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.