Real Estate / Real Estate - DevelopmentKuwait
$160.00
+0.00 (+0.00%)
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 19.0/100
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
42/100
C
Piotroski
6/9
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
$55M
P/E
16.0x
↑EV/EBITDA
11746.0x
↑ROE
4.3%
↓Gross Margin
69.3%
↑Debt/Equity
0.60
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.2%
FCF CAGR
—
FCF margin
-61.1%
FCF / Net income
-0.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.6M · net income $2.6M · FCF $-2.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.6M | $3.6M | $3.1M | $3.3M | $3.0M |
| Net Income | $2.6M | $2.6M | $3.0M | $2.3M | $2.9M |
| EBITDA | $4.7M | $4.7M | $5.2M | $4.7M | $5.2M |
| EPS | — | — | 0.01 | 0.01 | 0.01 |
| Gross Margin | 69.3% | 69.3% | 61.8% | 67.2% | 52.0% |
| Operating Margin | 31.9% | 31.9% | 12.2% | 23.4% | 4.1% |
| Net Margin | 72.8% | 72.8% | 97.2% | 71.9% | 97.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.60 | 0.60 | 0.60 | 0.62 | 0.75 |
| Current Ratio | 0.39 | 0.39 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.2M | $-2.2M | $-5.1M | $10.9M | $-10.6M |
| Returns | |||||
| ROE | 4.3% | 4.3% | 5.0% | 4.0% | 5.1% |
| Valuation | |||||
| P/E | 16.00 | 16.00 | 11322.87 | 12968.30 | 8594.47 |
| EV/EBITDA | 11746.00 | 11746.00 | 6564.70 | 6503.49 | 4828.72 |
| P/B | 906.36 | 906.36 | 566.14 | 516.70 | 434.08 |
| Growth & Yield | |||||
| Revenue Growth | 16.7% | 16.7% | -5.0% | 7.9% | — |
| EPS Growth | — | — | 28.5% | -20.0% | — |
| Dividend Yield | 3.8% | 3.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+64.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
+60.8%
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.