Real Estate / Real Estate ServicesBSE
$25.38
-1.00 (-3.79%)
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 0.0/100
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
29/100
D
Piotroski
3/9
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
$274M
P/E
90.6x
↑EV/EBITDA
41.6x
↑ROE
2.7%
↓Gross Margin
9.3%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+32.7%
FCF CAGR
—
FCF margin
-2.1%
FCF / Net income
-0.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $94.7M · net income $3.0M · FCF $-2.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $94.7M | $94.7M | $17.3M | $21.9M | $40.5M |
| Net Income | $3.0M | $3.0M | $-8.8M | $-4.7M | $-375000.00 |
| EBITDA | $6.6M | $6.6M | $-5.7M | $-3.1M | $1.6M |
| EPS | — | — | -0.81 | -0.43 | -0.03 |
| Gross Margin | 9.3% | 9.3% | 27.5% | 13.4% | 13.1% |
| Operating Margin | 0.4% | 0.4% | -67.0% | -16.9% | 1.4% |
| Net Margin | 3.2% | 3.2% | -50.7% | -21.4% | -0.9% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.32 | — | 0.01 |
| Current Ratio | 4.05 | 4.05 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.0M | $-2.0M | $411000.00 | $-20.9M | $-58.6M |
| Returns | |||||
| ROE | 2.7% | 2.7% | -8.3% | -4.1% | -0.3% |
| Valuation | |||||
| P/E | 90.64 | 90.64 | — | — | — |
| EV/EBITDA | 41.56 | 41.56 | — | — | 752.17 |
| P/B | 2.52 | 2.52 | 2.89 | 8.83 | 10.51 |
| Growth & Yield | |||||
| Revenue Growth | 448.6% | 448.6% | -21.3% | -45.9% | — |
| EPS Growth | — | — | -88.4% | -1333.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-7.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.81 → n/d
Residual
-7.7%
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.