Real Estate / Real Estate - DevelopmentBrussels
$5.00
+0.05 (+1.00%)
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 7.0/100
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
$44M
P/E
100.0x
↑EV/EBITDA
10.3x
↓ROE
0.9%
↓Gross Margin
N/A
•Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.3%
FCF CAGR
+26.2%
FCF margin
46.4%
FCF / Net income
5.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.5M · net income $431000.0 · FCF $2.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.5M | $5.5M | $6.1M | $6.3M | $6.7M |
| Net Income | $431000.00 | $431000.00 | $1.3M | $1.3M | $-2.0M |
| EBITDA | $1.9M | $1.9M | $2.8M | $3.8M | $2.5M |
| EPS | — | — | 0.14 | 0.24 | -0.23 |
| Operating Margin | 50.0% | 50.0% | 58.8% | 56.7% | 46.0% |
| Net Margin | 7.8% | 7.8% | 21.0% | 20.4% | -30.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.21 | 0.21 | 0.25 | 0.30 | 0.34 |
| Current Ratio | 12.74 | 12.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.6M | $2.6M | $4.1M | $2.6M | $1.3M |
| Returns | |||||
| ROE | 0.9% | 0.9% | 2.7% | 2.8% | -4.5% |
| Valuation | |||||
| P/E | 100.00 | 100.00 | 40.71 | 21.88 | — |
| EV/EBITDA | 10.33 | 10.33 | 11.58 | 7.27 | 14.78 |
| P/B | 0.91 | 0.91 | 1.05 | 0.99 | 1.04 |
| Growth & Yield | |||||
| Revenue Growth | -9.2% | -9.2% | -4.1% | -5.4% | — |
| EPS Growth | — | — | -41.7% | 204.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-8.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.14 → n/d
Residual
-8.2%
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.