Real Estate / Real Estate ServicesKuwait
$113.00
+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 38.0/100
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
50/100
C
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
$18M
P/E
11.3x
↓EV/EBITDA
8643.8x
↑ROE
9.2%
↑Gross Margin
85.6%
↑Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.9%
FCF CAGR
—
FCF margin
-44.9%
FCF / Net income
-0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.4M · net income $1.5M · FCF $-633324.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.4M | $1.4M | $1.2M | $1.3M | $1.5M |
| Net Income | $1.5M | $1.5M | $1.3M | $1.5M | $1.5M |
| EBITDA | $2.1M | $2.1M | $1.8M | $2.0M | $2.0M |
| EPS | — | — | 0.01 | 0.01 | 0.01 |
| Gross Margin | 85.6% | 85.6% | 78.3% | 80.8% | 81.0% |
| Operating Margin | 23.0% | 23.0% | -17.0% | 27.8% | 94.2% |
| Net Margin | 106.5% | 106.5% | 105.5% | 117.3% | 103.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.18 | 0.14 | 0.17 |
| Current Ratio | 1.24 | 1.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-633324.00 | $-633324.00 | $1.0M | $464917.00 | $693987.00 |
| Returns | |||||
| ROE | 9.2% | 9.2% | 8.8% | 9.6% | 10.5% |
| Valuation | |||||
| P/E | 11.30 | 11.30 | 9872.61 | 6825.94 | 6353.21 |
| EV/EBITDA | 8643.82 | 8643.82 | 7294.77 | 5189.51 | 4924.57 |
| P/B | 1115.05 | 1115.05 | 869.41 | 657.23 | 666.48 |
| Growth & Yield | |||||
| Revenue Growth | 14.3% | 14.3% | -6.5% | -11.5% | — |
| EPS Growth | — | — | -10.7% | 0.8% | — |
| Dividend Yield | 4.4% | 4.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+32.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
+27.8%
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.