Real Estate / Real Estate - DevelopmentBrussels
$21.20
-0.10 (-0.47%)
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
41/100
C
Piotroski
7/9
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
$217M
P/E
4.5x
↓EV/EBITDA
13.1x
↓ROE
11.2%
↑Gross Margin
16.0%
↓Debt/Equity
1.79
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.2%
FCF CAGR
—
FCF margin
47.1%
FCF / Net income
3.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $333.9M · net income $48.4M · FCF $157.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $333.9M | $333.9M | $377.5M | $156.4M | $236.3M |
| Net Income | $48.4M | $48.4M | $-93.7M | $-38.4M | $10.7M |
| EBITDA | $66.5M | $66.5M | $-71.1M | $-10.6M | $23.5M |
| EPS | — | — | -9.33 | -3.73 | 1.04 |
| Gross Margin | 16.0% | 16.0% | 7.6% | 14.9% | 11.5% |
| Operating Margin | 15.9% | 15.9% | 2.9% | 2.6% | -2.4% |
| Net Margin | 14.5% | 14.5% | -24.8% | -24.6% | 4.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.79 | 1.79 | 2.58 | 1.99 | 1.62 |
| Current Ratio | 1.87 | 1.87 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $157.2M | $157.2M | $54.4M | $-128.0M | $-84.8M |
| Returns | |||||
| ROE | 11.2% | 11.2% | -24.6% | -7.9% | 1.9% |
| Valuation | |||||
| P/E | 4.54 | 4.54 | — | — | 43.30 |
| EV/EBITDA | 13.06 | 13.06 | — | — | 46.49 |
| P/B | 0.50 | 0.50 | 0.51 | 0.61 | 0.83 |
| Growth & Yield | |||||
| Revenue Growth | -11.6% | -11.6% | 141.4% | -33.8% | — |
| EPS Growth | — | — | -150.2% | -458.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+13.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-9.33 → n/d
Residual
+13.5%
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.