Real Estate / Real Estate - DevelopmentBSE
$42.00
+0.00 (+0.00%)
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 91.0/100
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
31/100
D
Piotroski
5/9
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
$210M
P/E
62.7x
↑EV/EBITDA
120.0x
↑ROE
-124.7%
↓Gross Margin
N/A
•Debt/Equity
-72.41
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $3.4M · FCF $3.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $3.4M | $3.4M | $-1.1M | $-1.3M | $-1.7M |
| EBITDA | $3.4M | $3.4M | $-1.1M | $-1.3M | $-1.7M |
| EPS | 0.67 | 0.67 | -0.22 | -0.27 | -0.35 |
| Balance Sheet | |||||
| Debt/Equity | -72.41 | -72.41 | -32.80 | -39.88 | -54.43 |
| Current Ratio | 50.34 | 50.34 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.2M | $3.2M | $-950000.00 | $-1.2M | $-2.3M |
| Returns | |||||
| ROE | -124.7% | -124.7% | 18.3% | 27.2% | 48.2% |
| Valuation | |||||
| P/E | 62.69 | 62.69 | — | — | — |
| EV/EBITDA | 119.98 | 119.98 | — | — | — |
| Growth & Yield | |||||
| EPS Growth | 404.5% | 404.5% | 18.5% | 22.9% | — |
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
77.2%
EPS terminal req.
$3.73
Spread vs growth
327.4%
5Y implied EPS CAGR
46.4%
EPS terminal req.
$4.51
Spread vs growth
358.1%
10Y implied EPS CAGR
26.9%
EPS terminal req.
$7.26
Spread vs growth
377.6%
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
-23.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.22 → 0.67
Residual
-23.6%
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.