Real Estate / Real Estate ServicesBSE
$95.05
-4.95 (-4.95%)
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
44/100
C
Piotroski
2/9
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
$1.8B
P/E
11.7x
↑EV/EBITDA
8.6x
↓ROE
29.0%
↑Gross Margin
N/A
•Debt/Equity
0.31
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+39.2%
FCF CAGR
—
FCF margin
-15.5%
FCF / Net income
-0.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $813.5M · net income $152.1M · FCF $-125.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $813.5M | $813.5M | $593.8M | $704.4M | $301.8M |
| Net Income | $152.1M | $152.1M | $66.9M | $153.0M | $37.0M |
| EBITDA | $218.5M | $218.5M | $106.5M | $225.9M | $54.4M |
| EPS | — | — | 3.56 | 8.14 | 1.97 |
| Operating Margin | 26.4% | 26.4% | 18.4% | 32.3% | 17.6% |
| Net Margin | 18.7% | 18.7% | 11.3% | 21.7% | 12.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.31 | 0.31 | 0.09 | 0.18 | 0.58 |
| Current Ratio | 3.68 | 3.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-125.8M | $-125.8M | $30.0M | $1.9M | $4.1M |
| Returns | |||||
| ROE | 29.0% | 29.0% | 24.7% | 75.1% | 73.1% |
| Valuation | |||||
| P/E | 11.75 | 11.75 | — | — | — |
| EV/EBITDA | 8.59 | 8.59 | — | — | — |
| P/B | 3.41 | 3.41 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 37.0% | 37.0% | -15.7% | 133.4% | — |
| EPS Growth | — | — | -56.2% | 313.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.0%
Start / end P/E
n/dx → n/dx
EPS bridge
3.56 → n/d
Residual
-25.0%
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.