Real Estate / Real Estate ServicesKuwait
$96.10
-0.20 (-0.21%)
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 24.0/100
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
34/100
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
$57M
P/E
27774.6x
↑EV/EBITDA
9694.3x
↑ROE
4.0%
↓Gross Margin
N/A
•Debt/Equity
1.38
↑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
+53.6%
FCF margin
79.9%
FCF / Net income
1.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.5M · net income $2.1M · FCF $2.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.5M | $3.5M | $2.9M | $2.1M | $2.5M |
| Net Income | $2.1M | $2.1M | $3.1M | $3.1M | $3.2M |
| EBITDA | $5.9M | $5.9M | $6.1M | $4.9M | $5.4M |
| EPS | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 |
| Gross Margin | — | — | — | — | 121.5% |
| Operating Margin | 10.0% | 10.0% | 16.6% | -0.2% | 4.0% |
| Net Margin | 58.5% | 58.5% | 105.0% | 142.9% | 126.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.38 | 1.38 | 1.07 | 0.66 | 0.50 |
| Current Ratio | 3.17 | 3.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.8M | $2.8M | $3.3M | $1.7M | $779509.00 |
| Returns | |||||
| ROE | 4.0% | 4.0% | 5.9% | 5.9% | 6.5% |
| Valuation | |||||
| P/E | 27774.57 | 27774.57 | 16025.48 | 13432.48 | 9872.59 |
| EV/EBITDA | 9694.28 | 9694.28 | 8118.56 | 8392.11 | 5950.05 |
| P/B | 1111.49 | 1111.49 | 941.84 | 795.25 | 639.13 |
| Growth & Yield | |||||
| Revenue Growth | 20.1% | 20.1% | 37.1% | -15.4% | — |
| EPS Growth | -33.7% | -33.7% | 4.9% | -2.9% | — |
| Dividend Yield | 3.1% | 3.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1250.8%
EPS terminal req.
$8.53
Spread vs growth
-1284.5%
5Y implied EPS CAGR
395.3%
EPS terminal req.
$10.32
Spread vs growth
-429.1%
10Y implied EPS CAGR
133.4%
EPS terminal req.
$16.62
Spread vs growth
-167.1%
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
-11.5%
Start / end P/E
21551.7x → 27774.6x
EPS bridge
0.01 → 0.00
Residual
-9.7%
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.