Real Estate / Real Estate - DevelopmentKuwait
$49.80
+1.60 (+3.32%)
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
25/100
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
$21M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-47.1%
↓Gross Margin
-12.4%
↓Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.8%
FCF CAGR
—
FCF margin
114.4%
FCF / Net income
-2.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.2M · net income $-4.1M · FCF $9.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.2M | $8.2M | $3.2M | $6.0M | $7.6M |
| Net Income | $-4.1M | $-4.1M | $-9559.00 | $-327695.00 | $377396.00 |
| EBITDA | $-2.1M | $-2.1M | $522280.00 | $450872.00 | $1.4M |
| EPS | — | — | -0.00 | -0.00 | 0.00 |
| Gross Margin | -12.4% | -12.4% | 41.1% | 19.1% | 30.2% |
| Operating Margin | -30.7% | -30.7% | -2.1% | -9.5% | -7.2% |
| Net Margin | -50.0% | -50.0% | -0.3% | -5.5% | 5.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.18 | 0.17 | 0.05 |
| Current Ratio | 0.42 | 0.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $9.4M | $9.4M | $-9.1M | $849112.00 | $-18.0M |
| Returns | |||||
| ROE | -47.1% | -47.1% | -0.1% | -2.3% | 2.3% |
| Valuation | |||||
| P/E | — | — | — | — | 29318.18 |
| EV/EBITDA | — | — | 30402.92 | 31491.86 | 7871.74 |
| P/B | 2454.74 | 2454.74 | 1505.28 | 1017.88 | 667.83 |
| Growth & Yield | |||||
| Revenue Growth | 157.3% | 157.3% | -46.7% | -20.7% | — |
| EPS Growth | — | — | 97.4% | -186.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+32.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
+32.4%
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.