Financial Services / Shell CompaniesBSE
$144.35
-7.55 (-4.97%)
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
18/100
F
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
$1.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.7%
↓Gross Margin
N/A
•Debt/Equity
0.01
↓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
7.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-900000.0 · FCF $-6.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-900000.00 | $-900000.00 | $-1.0M | $-1.1M | $-600000.00 |
| EBITDA | $-900000.00 | $-900000.00 | $-1.0M | $-1.1M | $-600000.00 |
| EPS | -0.18 | -0.18 | -0.20 | -0.22 | -0.12 |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.41 | 0.37 | 0.15 |
| Cash Flow | |||||
| Free Cash Flow | $-6.6M | $-6.6M | $-900000.00 | — | $-1.5M |
| Returns | |||||
| ROE | -2.7% | -2.7% | -2.9% | -3.1% | -1.6% |
| Valuation | |||||
| P/B | 21.42 | 21.42 | — | — | — |
| Growth & Yield | |||||
| EPS Growth | 10.0% | 10.0% | 9.1% | -83.3% | — |
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
+153.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.20 → -0.18
Residual
+153.6%
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.