Real Estate / Real Estate ServicesLSE
$222.00
+4.00 (+1.83%)
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
27/100
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
$220M
P/E
13.9x
↑EV/EBITDA
767.7x
↑ROE
20.7%
↑Gross Margin
N/A
•Debt/Equity
0.56
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.6%
FCF CAGR
-4.9%
FCF margin
10.1%
FCF / Net income
1.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $182.9M · net income $17.0M · FCF $18.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $182.9M | $182.9M | $173.3M | $144.4M | $217.5M |
| Net Income | $17.0M | $17.0M | $17.4M | $-38.0M | $-63.2M |
| EBITDA | $30.3M | $30.3M | $30.0M | $12.7M | $-7.0M |
| EPS | 0.16 | 0.16 | 0.17 | -0.37 | -0.62 |
| Operating Margin | 14.2% | 14.2% | 13.5% | 6.1% | 11.2% |
| Net Margin | 9.3% | 9.3% | 10.0% | -26.3% | -29.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.56 | 0.56 | 0.42 | 0.31 | 0.28 |
| Current Ratio | 1.24 | 1.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $18.4M | $18.4M | $19.1M | $-9.8M | $21.4M |
| Returns | |||||
| ROE | 20.7% | 20.7% | 21.6% | -51.0% | -50.3% |
| Valuation | |||||
| P/E | 13.88 | 13.88 | 1690.48 | — | — |
| EV/EBITDA | 767.72 | 767.72 | 979.83 | 2128.02 | — |
| P/B | 283.27 | 283.27 | 365.60 | 362.45 | 208.38 |
| Growth & Yield | |||||
| Revenue Growth | 5.6% | 5.6% | 20.0% | -33.6% | — |
| EPS Growth | -3.6% | -3.6% | 145.5% | 40.8% | — |
| Dividend Yield | 5.2% | 5.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
395.4%
EPS terminal req.
$19.70
Spread vs growth
-399.0%
5Y implied EPS CAGR
171.4%
EPS terminal req.
$23.84
Spread vs growth
-174.9%
10Y implied EPS CAGR
72.8%
EPS terminal req.
$38.39
Spread vs growth
-76.3%
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
-13.5%
Start / end P/E
1625.0x → 1370.4x
EPS bridge
0.17 → 0.16
Residual
+0.6%
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.