Real Estate / Real Estate ServicesBSE
$34.55
+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 57.0/100
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
49/100
C
Piotroski
7/9
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
$352M
P/E
19.4x
↑EV/EBITDA
11.5x
↓ROE
16.6%
↑Gross Margin
100.0%
↑Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+14.6%
FCF CAGR
+8.4%
FCF margin
56.9%
FCF / Net income
1.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $48.8M · net income $18.1M · FCF $27.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $48.8M | $48.8M | $43.7M | $43.8M | $32.5M |
| Net Income | $18.1M | $18.1M | $16.3M | $15.3M | $16.5M |
| EBITDA | $31.7M | $31.7M | $26.4M | $24.3M | $26.1M |
| EPS | — | — | 1.60 | 1.50 | 1.62 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | 54.6% | 54.6% | 51.3% | 20.2% | 38.1% |
| Net Margin | 37.1% | 37.1% | 37.3% | 35.0% | 51.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.43 | 0.21 | 0.20 |
| Current Ratio | 4.23 | 4.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $27.8M | $27.8M | $4.7M | $22.8M | $21.9M |
| Returns | |||||
| ROE | 16.6% | 16.6% | 14.6% | 13.2% | 13.7% |
| Valuation | |||||
| P/E | 19.41 | 19.41 | 30.94 | 29.37 | 20.38 |
| EV/EBITDA | 11.47 | 11.47 | 20.89 | 19.49 | 13.81 |
| P/B | 3.22 | 3.22 | 4.51 | 3.89 | 2.79 |
| Growth & Yield | |||||
| Revenue Growth | 11.8% | 11.8% | -0.2% | 34.8% | — |
| EPS Growth | — | — | 6.7% | -7.4% | — |
| Dividend Yield | 5.8% | 5.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-19.9%
Start / end P/E
n/dx → n/dx
EPS bridge
1.60 → n/d
Residual
-25.7%
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.