Real Estate / Real Estate ServicesLSE
$191.00
-0.60 (-0.31%)
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
28/100
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
$233M
P/E
38.2x
↑EV/EBITDA
650.6x
↑ROE
6.6%
↑Gross Margin
51.9%
↑Debt/Equity
0.41
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-27.7%
FCF CAGR
-39.0%
FCF margin
3.5%
FCF / Net income
0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $32.0M · net income $27.9M · FCF $1.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $32.0M | $32.0M | $39.9M | $41.5M | $84.5M |
| Net Income | $27.9M | $27.9M | $-189.8M | $-64.5M | $88.9M |
| EBITDA | $36.3M | $36.3M | $-179.5M | $-52.6M | $87.0M |
| EPS | 0.23 | 0.23 | -1.55 | -0.53 | — |
| Gross Margin | 51.9% | 51.9% | 63.8% | 87.5% | 80.6% |
| Operating Margin | 18.4% | 18.4% | 36.2% | 56.5% | 63.3% |
| Net Margin | 87.4% | 87.4% | -475.7% | -155.5% | 105.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.41 | 0.41 | 0.58 | 0.38 | 0.59 |
| Current Ratio | 2.12 | 2.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.1M | $1.1M | $11.7M | $219000.00 | $4.9M |
| Returns | |||||
| ROE | 6.6% | 6.6% | -47.3% | -10.6% | 12.9% |
| Valuation | |||||
| P/E | 38.20 | 38.20 | — | — | — |
| EV/EBITDA | 650.61 | 650.61 | — | — | 607.33 |
| P/B | 55.14 | 55.14 | 64.27 | 61.61 | 76.38 |
| Growth & Yield | |||||
| Revenue Growth | -19.9% | -19.9% | -3.8% | -50.9% | — |
| EPS Growth | 114.7% | 114.7% | -193.9% | — | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
321.1%
EPS terminal req.
$16.95
Spread vs growth
-206.4%
5Y implied EPS CAGR
146.1%
EPS terminal req.
$20.51
Spread vs growth
-31.5%
10Y implied EPS CAGR
64.5%
EPS terminal req.
$33.03
Spread vs growth
50.1%
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
-10.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.55 → 0.23
Residual
-12.2%
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.