Real Estate / Real Estate ServicesBSE
$38.85
-0.80 (-2.02%)
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 33.0/100
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
23/100
D
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$209M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.5%
↓Gross Margin
100.0%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2026 · 4 años de histórico normalizado
Revenue CAGR
+5.4%
FCF CAGR
—
FCF margin
-47.8%
FCF / Net income
1.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.3M · net income $-4.2M · FCF $-6.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $13.3M | $13.3M | $12.7M | $12.2M | $11.6M | $10.8M |
| Net Income | $-4.2M | $-4.2M | $-3.9M | $23.2M | $24.1M | $24.9M |
| EBITDA | $-4.7M | $-4.7M | $-4.3M | $1.3M | $3.7M | $3.4M |
| EPS | — | — | -0.73 | 4.32 | 4.48 | 4.63 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | -123.2% | -123.2% | -145.8% | 2.0% | 20.6% | 21.2% |
| Net Margin | -31.4% | -31.4% | -30.8% | 190.8% | 208.2% | 231.2% |
| Balance Sheet | ||||||
| Current Ratio | 28.13 | 28.13 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-6.4M | $-6.4M | $-6.7M | $-3.1M | $-13.7M | $-12.1M |
| Returns | ||||||
| ROE | -1.5% | -1.5% | -1.4% | 8.2% | 9.3% | 10.6% |
| Valuation | ||||||
| P/B | 0.76 | 0.76 | 0.82 | — | — | — |
| Growth & Yield | ||||||
| Revenue Growth | 4.6% | 4.6% | 4.5% | 5.1% | — | — |
| EPS Growth | — | — | -116.9% | -3.6% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-10.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.73 → n/d
Residual
-10.2%
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.