Real Estate / Real Estate - DevelopmentBSE
$27.05
+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 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
35/100
D
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
$404M
P/E
51.0x
↑EV/EBITDA
34.3x
↑ROE
2.1%
↓Gross Margin
100.0%
↑Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+168.3%
FCF CAGR
—
FCF margin
20.0%
FCF / Net income
0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $42.4M · net income $45.9M · FCF $8.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $42.4M | $42.4M | $2.2M | $2.3M | $2.2M |
| Net Income | $45.9M | $45.9M | $-367000.00 | $-20.0M | $-77000.00 |
| EBITDA | $73.2M | $73.2M | $-367000.00 | $-71000.00 | $-77000.00 |
| EPS | — | — | -0.02 | -1.34 | -0.01 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | 56.4% | 56.4% | -16.6% | -3.1% | -3.7% |
| Net Margin | 108.1% | 108.1% | -16.4% | -871.4% | -3.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.47 | 0.45 | 0.42 |
| Cash Flow | |||||
| Free Cash Flow | $8.5M | $8.5M | $-3000.00 | $-80000.00 | $-63000.00 |
| Returns | |||||
| ROE | 2.1% | 2.1% | -0.1% | -4.2% | -0.0% |
| Valuation | |||||
| P/E | 51.04 | 51.04 | — | — | — |
| EV/EBITDA | 34.27 | 34.27 | — | — | — |
| P/B | 0.98 | 0.98 | 1.14 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 1800.9% | 1800.9% | -2.8% | 4.6% | — |
| EPS Growth | — | — | 98.5% | -25874.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-6.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → n/d
Residual
-6.8%
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.