Real Estate / Real Estate ServicesKuwait
$132.00
+1.00 (+0.76%)
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 1.0/100
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
40/100
C
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
$27M
P/E
N/A
•EV/EBITDA
177789.3x
↑ROE
0.3%
↓Gross Margin
5.7%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-40.3%
FCF CAGR
—
FCF margin
-7703.1%
FCF / Net income
-9.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8610.0 · net income $72061.0 · FCF $-663241.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8610.00 | $8610.00 | $9600.00 | $19800.00 | $40524.00 |
| Net Income | $72061.00 | $72061.00 | $150961.00 | $8106.00 | $16766.00 |
| EBITDA | $153380.00 | $153380.00 | $93385.00 | $88173.00 | $98015.00 |
| EPS | — | — | 0.00 | 0.00 | 0.00 |
| Gross Margin | 5.7% | 5.7% | 4.4% | 3.0% | 45.0% |
| Operating Margin | -6427.4% | -6427.4% | -4180.1% | -3332.5% | -1907.5% |
| Net Margin | 836.9% | 836.9% | 1572.5% | 40.9% | 41.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.04 | — | — |
| Current Ratio | 1.63 | 1.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-663241.00 | $-663241.00 | $-180572.00 | $4157.00 | $-299410.00 |
| Returns | |||||
| ROE | 0.3% | 0.3% | 0.7% | 0.0% | 0.1% |
| Valuation | |||||
| P/E | — | — | 153424.66 | 2210000.04 | 1425000.00 |
| EV/EBITDA | 177789.31 | 177789.31 | 247768.10 | 207110.02 | 240783.22 |
| P/B | 1225.72 | 1225.72 | 1043.70 | 829.37 | 1070.50 |
| Growth & Yield | |||||
| Revenue Growth | -10.3% | -10.3% | -51.5% | -51.1% | — |
| EPS Growth | — | — | 1725.0% | -50.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+33.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
+33.5%
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.