Real Estate / Real Estate ServicesBSE
$58.69
-3.21 (-4.94%)
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
60/100
B
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
$176M
P/E
18.5x
↑EV/EBITDA
11.0x
↓ROE
20.2%
↑Gross Margin
54.2%
↑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
+376.3%
FCF CAGR
—
FCF margin
69.8%
FCF / Net income
2.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $35.2M · net income $9.6M · FCF $24.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $35.2M | $35.2M | $5.5M | $700000.00 | $325400.00 |
| Net Income | $9.6M | $9.6M | $1.4M | $-1.5M | $-1.6M |
| EBITDA | $13.8M | $13.8M | $1.5M | $-1.4M | $-1.6M |
| EPS | 3.20 | 3.20 | 0.47 | -0.49 | -0.54 |
| Gross Margin | 54.2% | 54.2% | 45.1% | 100.0% | 100.0% |
| Operating Margin | 39.0% | 39.0% | 23.2% | -206.5% | -487.7% |
| Net Margin | 27.3% | 27.3% | 25.5% | -208.7% | -494.3% |
| Balance Sheet | |||||
| Current Ratio | 10.01 | 10.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $24.6M | $24.6M | $245800.00 | $-789900.00 | $-119300.00 |
| Returns | |||||
| ROE | 20.2% | 20.2% | 3.7% | -4.0% | -4.2% |
| Valuation | |||||
| P/E | 18.46 | 18.46 | — | — | — |
| EV/EBITDA | 10.97 | 10.97 | — | — | — |
| P/B | 3.70 | 3.70 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 533.6% | 533.6% | 692.9% | 115.1% | — |
| EPS Growth | 580.9% | 580.9% | 195.9% | 9.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
17.6%
EPS terminal req.
$5.21
Spread vs growth
563.2%
5Y implied EPS CAGR
14.5%
EPS terminal req.
$6.30
Spread vs growth
566.3%
10Y implied EPS CAGR
12.2%
EPS terminal req.
$10.15
Spread vs growth
568.6%
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
+133.1%
Start / end P/E
56.4x → 19.3x
EPS bridge
0.47 → 3.20
Residual
-382.0%
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.