Real Estate / Real Estate ServicesTSXV
$3.70
+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 21.0/100
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
42/100
C
Piotroski
8/9
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
$35M
P/E
9.0x
↓EV/EBITDA
14.0x
↑ROE
4.4%
↓Gross Margin
67.7%
↑Debt/Equity
0.99
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.5%
FCF CAGR
-1.9%
FCF margin
53.1%
FCF / Net income
2.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.9M · net income $4.9M · FCF $10.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $19.9M | $19.9M | $19.5M | $19.7M | $19.1M |
| Net Income | $4.9M | $4.9M | $-4.3M | $6.8M | $7.9M |
| EBITDA | $10.3M | $10.3M | $3.1M | $13.8M | $14.2M |
| EPS | 0.51 | 0.51 | -0.45 | 0.72 | 0.83 |
| Gross Margin | 67.7% | 67.7% | 66.7% | 69.0% | 70.6% |
| Operating Margin | 56.7% | 56.7% | 56.2% | 60.9% | 62.1% |
| Net Margin | 24.4% | 24.4% | -21.8% | 34.5% | 41.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.99 | 0.99 | 1.08 | 1.18 | 1.23 |
| Current Ratio | 0.06 | 0.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $10.6M | $10.6M | $9.8M | $11.3M | $11.2M |
| Returns | |||||
| ROE | 4.4% | 4.4% | -4.0% | 6.1% | 7.4% |
| Valuation | |||||
| P/E | 9.02 | 9.02 | — | 6.25 | 6.02 |
| EV/EBITDA | 14.00 | 14.00 | 48.88 | 12.61 | 12.47 |
| P/B | 0.31 | 0.31 | 0.35 | 0.38 | 0.45 |
| Growth & Yield | |||||
| Revenue Growth | 2.0% | 2.0% | -1.1% | 3.5% | — |
| EPS Growth | 213.3% | 213.3% | -162.5% | -13.3% | — |
| Dividend Yield | 2.2% | 2.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-13.7%
EPS terminal req.
$0.33
Spread vs growth
227.0%
5Y implied EPS CAGR
-4.9%
EPS terminal req.
$0.40
Spread vs growth
218.2%
10Y implied EPS CAGR
2.3%
EPS terminal req.
$0.64
Spread vs growth
211.0%
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
+4.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.45 → 0.51
Residual
+2.8%
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.