Real Estate / Real Estate - DevelopmentBSE
$22.01
+0.99 (+4.95%)
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
9/100
F
Piotroski
1/9
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
$110M
P/E
91.7x
↑EV/EBITDA
N/A
•ROE
-13.4%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.74x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-1.8M · FCF $-1.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-1.8M | $-1.8M | $60000.00 | $-417000.00 | $902000.00 |
| EBITDA | $-1.8M | $-1.8M | $60000.00 | $-417000.00 | $902000.00 |
| EPS | -0.35 | -0.35 | 0.01 | -0.08 | 0.18 |
| Cash Flow | |||||
| Free Cash Flow | $-1.3M | $-1.3M | $-1.2M | $-1.5M | $-1.5M |
| Returns | |||||
| ROE | -13.4% | -13.4% | 0.4% | -2.8% | 5.9% |
| Valuation | |||||
| P/E | 91.71 | 91.71 | 2528.00 | — | 130.00 |
| EV/EBITDA | — | — | 1995.07 | — | 129.92 |
| P/B | 8.36 | 8.36 | 8.47 | 6.48 | 7.66 |
| Growth & Yield | |||||
| EPS Growth | -3600.0% | -3600.0% | 112.5% | -144.4% | — |
Returns (%)
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
+15.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → -0.35
Residual
+15.4%
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.