Real Estate / Real Estate - DevelopmentTallinn
$6.14
-0.08 (-1.29%)
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 15.0/100
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
36/100
D
Piotroski
4/9
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
$24M
P/E
N/A
•EV/EBITDA
16.6x
↑ROE
1.9%
↓Gross Margin
15.9%
↓Debt/Equity
2.30
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+40.1%
FCF CAGR
—
FCF margin
40.3%
FCF / Net income
35.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $35.4M · net income $399000.0 · FCF $14.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $35.4M | $35.4M | $38.4M | $41.1M | $12.9M |
| Net Income | $399000.00 | $399000.00 | $423000.00 | $1.2M | $1.4M |
| EBITDA | $4.1M | $4.1M | $4.9M | $5.7M | $2.2M |
| EPS | — | — | 0.11 | 0.31 | 0.36 |
| Gross Margin | 15.9% | 15.9% | 17.6% | 17.2% | 13.8% |
| Operating Margin | 7.2% | 7.2% | 10.4% | 12.2% | 1.5% |
| Net Margin | 1.1% | 1.1% | 1.1% | 2.9% | 10.8% |
| Balance Sheet | |||||
| Debt/Equity | 2.30 | 2.30 | 2.63 | 2.71 | 2.45 |
| Current Ratio | 4.67 | 4.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $14.3M | $14.3M | $8.9M | $-526000.00 | $-28.7M |
| Returns | |||||
| ROE | 1.9% | 1.9% | 2.0% | 5.6% | 7.0% |
| Valuation | |||||
| P/E | — | — | 38.36 | 22.58 | 25.42 |
| EV/EBITDA | 16.57 | 16.57 | 13.32 | 13.30 | 35.95 |
| P/B | 1.15 | 1.15 | 0.78 | 1.29 | 1.78 |
| Growth & Yield | |||||
| Revenue Growth | -7.8% | -7.8% | -6.7% | 219.6% | — |
| EPS Growth | — | — | -64.5% | -13.9% | — |
| Dividend Yield | 4.3% | 4.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-10.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.11 → n/d
Residual
-15.0%
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.