Real Estate / REIT - ResidentialIstanbul
$13.79
+0.00 (+0.00%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
FCF escenarios
weak_data · normalized FCF n/d · quality 3.0/100
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
40/100
C
Piotroski
2/9
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
$17.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-10.4%
↓Gross Margin
9.6%
↓Debt/Equity
0.30
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+70.4%
FCF CAGR
—
FCF margin
-75.7%
FCF / Net income
2.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.33B · net income $-425.3M · FCF $-1.00B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.33B | $1.33B | $1.20B | $3.97B | $267.9M |
| Net Income | $-425.3M | $-425.3M | $-340.0M | $355.6M | $604.6M |
| EBITDA | $-13.0M | $-13.0M | $-120.1M | $401.2M | $733.2M |
| EPS | -0.34 | -0.34 | -1.07 | 0.28 | 0.48 |
| Gross Margin | 9.6% | 9.6% | 0.1% | 27.2% | 42.8% |
| Operating Margin | 1.0% | 1.0% | -13.3% | 28.8% | 19.6% |
| Net Margin | -32.1% | -32.1% | -28.3% | 9.0% | 225.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.30 | 0.30 | 0.12 | 0.15 | 0.13 |
| Current Ratio | 4.42 | 4.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.00B | $-1.00B | $-273.8M | $-1.08B | $-1.31B |
| Returns | |||||
| ROE | -10.4% | -10.4% | -7.5% | 9.0% | 32.5% |
| Valuation | |||||
| P/B | 4.22 | 4.22 | 1.93 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 10.3% | 10.3% | -69.7% | 1382.3% | — |
| EPS Growth | 68.2% | 68.2% | -475.9% | -41.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
+54.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.07 → -0.34
Residual
+54.0%
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.