Real Estate / Real Estate ServicesKuwait
$187.00
+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 4.0/100
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
30/100
D
Piotroski
2/9
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
9.3x
↓EV/EBITDA
N/A
•ROE
13.7%
↑Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-16.6%
FCF CAGR
—
FCF margin
-15.1%
FCF / Net income
-0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $37522.0 · net income $2.8M · FCF $-5680.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $37522.00 | $37522.00 | $59050.00 | $65055.00 | $64705.00 |
| Net Income | $2.8M | $2.8M | $-6.7M | $156790.00 | $405286.00 |
| EBITDA | $-190458.00 | $-190458.00 | $-61510.00 | $-59435.00 | $-81032.00 |
| EPS | — | — | -0.05 | 0.00 | 0.00 |
| Operating Margin | -507.8% | -507.8% | -104.4% | -91.5% | -125.4% |
| Net Margin | 7388.8% | 7388.8% | -11303.9% | 241.0% | 626.4% |
| Balance Sheet | |||||
| Current Ratio | 4.21 | 4.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5680.00 | $-5680.00 | $935.00 | $-50010.00 | $-1.4M |
| Returns | |||||
| ROE | 13.7% | 13.7% | -38.4% | 0.6% | 1.6% |
| Valuation | |||||
| P/E | 9.35 | 9.35 | — | 48761.06 | 20821.92 |
| P/B | 1286.74 | 1286.74 | 488.24 | 303.70 | 337.22 |
| Growth & Yield | |||||
| Revenue Growth | -36.5% | -36.5% | -9.2% | 0.5% | — |
| EPS Growth | — | — | -4357.5% | -61.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-37.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → n/d
Residual
-37.5%
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.