Real Estate / Real Estate ServicesNSE
$156.40
-4.39 (-2.68%)
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 87.0/100
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
24/100
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
$33.2B
P/E
N/A
•EV/EBITDA
8.6x
↓ROE
-20.7%
↓Gross Margin
93.4%
↑Debt/Equity
10.12
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+35.8%
FCF CAGR
+48.1%
FCF margin
34.0%
FCF / Net income
-4.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $14.51B · net income $-1.06B · FCF $4.94B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $14.51B | $14.51B | $10.59B | $8.31B | $5.80B |
| Net Income | $-1.06B | $-1.06B | $-1.40B | $-3.42B | $-1.98B |
| EBITDA | $9.58B | $9.58B | $6.60B | $2.61B | $2.57B |
| EPS | -5.28 | -5.28 | -6.65 | -16.26 | -9.43 |
| Gross Margin | 93.4% | 93.4% | 95.1% | 89.3% | 89.0% |
| Operating Margin | 16.3% | 16.3% | 12.2% | 13.2% | 8.8% |
| Net Margin | -7.3% | -7.3% | -13.2% | -41.1% | -34.2% |
| Balance Sheet | |||||
| Debt/Equity | 10.12 | 10.12 | -1313.98 | 23.34 | -9.50 |
| Current Ratio | 0.62 | 0.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.94B | $4.94B | $3.54B | $3.52B | $1.52B |
| Returns | |||||
| ROE | -20.7% | -20.7% | 4487.8% | -261.4% | 64.3% |
| Valuation | |||||
| EV/EBITDA | 8.65 | 8.65 | — | — | — |
| P/B | 6.12 | 6.12 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 37.0% | 37.0% | 27.5% | 43.3% | — |
| EPS Growth | 20.6% | 20.6% | 59.1% | -72.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-26.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-6.65 → -5.28
Residual
-26.9%
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.