Real Estate / Real Estate ServicesBSE
$78.09
-0.76 (-0.95%)
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 100.0/100
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
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
$546M
P/E
N/A
•EV/EBITDA
29.1x
↑ROE
3.5%
↓Gross Margin
100.0%
↑Debt/Equity
-10.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+22.3%
FCF CAGR
—
FCF margin
18.4%
FCF / Net income
-7.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $71.2M · net income $-1.9M · FCF $13.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $71.2M | $71.2M | $70.3M | $53.9M | $38.9M |
| Net Income | $-1.9M | $-1.9M | $-12.4M | $-34.0M | $-42.6M |
| EBITDA | $37.1M | $37.1M | $30.3M | $5.9M | $-123000.00 |
| EPS | — | — | -1.77 | -4.87 | -6.10 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | 15.5% | 15.5% | -9.4% | -31.8% | -39.7% |
| Net Margin | -2.6% | -2.6% | -17.6% | -63.1% | -109.5% |
| Balance Sheet | |||||
| Debt/Equity | -10.05 | -10.05 | -9.40 | -11.66 | -72.80 |
| Current Ratio | 0.18 | 0.18 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $13.1M | $13.1M | $10.6M | $-54.4M | $-7.2M |
| Returns | |||||
| ROE | 3.5% | 3.5% | 23.9% | 83.8% | 768.6% |
| Valuation | |||||
| EV/EBITDA | 29.14 | 29.14 | 39.22 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 1.3% | 1.3% | 30.4% | 38.5% | — |
| EPS Growth | — | — | 63.7% | 20.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+6.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.77 → n/d
Residual
+6.6%
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.