Real Estate / Real Estate ServicesParis
$33.70
+0.50 (+1.51%)
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 9.0/100
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
22/100
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
$365M
P/E
74.9x
↑EV/EBITDA
30.5x
↑ROE
0.9%
↓Gross Margin
71.3%
↑Debt/Equity
1.13
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.7%
FCF CAGR
+25.6%
FCF margin
66.0%
FCF / Net income
11.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $81.5M · net income $4.9M · FCF $53.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $81.5M | $81.5M | $78.0M | $67.5M | $58.5M |
| Net Income | $4.9M | $4.9M | $-3.0M | $21.5M | $58.1M |
| EBITDA | $31.6M | $31.6M | $28.5M | $45.9M | $69.7M |
| EPS | — | — | -0.28 | 1.99 | 6.00 |
| Gross Margin | 71.3% | 71.3% | 72.2% | 73.7% | 71.8% |
| Operating Margin | 62.0% | 62.0% | 62.4% | 62.2% | 59.0% |
| Net Margin | 6.0% | 6.0% | -3.9% | 31.9% | 99.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.13 | 1.13 | 1.12 | 0.95 | 0.72 |
| Current Ratio | 0.35 | 0.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $53.8M | $53.8M | $61.6M | $51.5M | $27.1M |
| Returns | |||||
| ROE | 0.9% | 0.9% | -0.5% | 3.6% | 9.5% |
| Valuation | |||||
| P/E | 74.89 | 74.89 | — | 18.76 | 6.98 |
| EV/EBITDA | 30.54 | 30.54 | 34.00 | 20.87 | 12.05 |
| P/B | 0.69 | 0.69 | 0.65 | 0.68 | 0.66 |
| Growth & Yield | |||||
| Revenue Growth | 4.5% | 4.5% | 15.5% | 15.5% | — |
| EPS Growth | — | — | -114.1% | -66.9% | — |
| Dividend Yield | 8.1% | 8.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-0.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.28 → n/d
Residual
-8.9%
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.