Real Estate / Real Estate ServicesBrussels
$17.05
-0.20 (-1.16%)
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 41.0/100
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
35/100
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
$130M
P/E
8.4x
↓EV/EBITDA
14.5x
↑ROE
6.4%
↑Gross Margin
90.1%
↑Debt/Equity
0.68
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+15.4%
FCF CAGR
—
FCF margin
18.5%
FCF / Net income
0.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.9M · net income $15.4M · FCF $3.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $16.9M | $16.9M | $15.6M | $13.8M | $11.0M |
| Net Income | $15.4M | $15.4M | $19.5M | $32.2M | $22.2M |
| EBITDA | $20.1M | $20.1M | $25.4M | $36.6M | $23.3M |
| EPS | 2.02 | 2.02 | 2.62 | 4.33 | 2.99 |
| Gross Margin | 90.1% | 90.1% | 89.1% | 88.4% | 85.6% |
| Operating Margin | 74.2% | 74.2% | 73.4% | 71.2% | 64.7% |
| Net Margin | 91.3% | 91.3% | 125.0% | 233.1% | 202.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.68 | 0.68 | 0.68 | 0.59 | 0.53 |
| Current Ratio | 0.30 | 0.30 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.1M | $3.1M | $4.6M | $2.7M | $-8.5M |
| Returns | |||||
| ROE | 6.4% | 6.4% | 8.6% | 15.1% | 11.9% |
| Valuation | |||||
| P/E | 8.44 | 8.44 | 5.27 | 3.01 | 4.65 |
| EV/EBITDA | 14.53 | 14.53 | 10.11 | 6.04 | 8.66 |
| P/B | 0.54 | 0.54 | 0.45 | 0.45 | 0.55 |
| Growth & Yield | |||||
| Revenue Growth | 8.5% | 8.5% | 12.8% | 25.5% | — |
| EPS Growth | -22.9% | -22.9% | -39.5% | 44.8% | — |
| Dividend Yield | 5.3% | 5.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-9.2%
EPS terminal req.
$1.51
Spread vs growth
-13.7%
5Y implied EPS CAGR
-1.9%
EPS terminal req.
$1.83
Spread vs growth
-21.0%
10Y implied EPS CAGR
3.9%
EPS terminal req.
$2.95
Spread vs growth
-26.8%
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
+2.2%
Start / end P/E
6.7x → 8.4x
EPS bridge
2.62 → 2.02
Residual
-5.9%
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.