Real Estate / Real Estate ServicesKuwait
$111.00
+2.00 (+1.83%)
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
34/100
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
$21M
P/E
34796.2x
↑EV/EBITDA
N/A
•ROE
3.4%
↓Gross Margin
N/A
•Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+61.0%
FCF CAGR
—
FCF margin
19.1%
FCF / Net income
0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $211852.0 · net income $606613.0 · FCF $40364.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $211852.00 | $211852.00 | $210292.00 | $196378.00 | $50743.00 |
| Net Income | $606613.00 | $606613.00 | $-246550.00 | $-4.2M | $-1.1M |
| EBITDA | $-233700.00 | $-233700.00 | $-105072.00 | $-1.1M | $-355050.00 |
| EPS | 0.00 | 0.00 | -0.00 | -0.03 | -0.01 |
| Operating Margin | -110.4% | -110.4% | -50.0% | -549.3% | -700.1% |
| Net Margin | 286.3% | 286.3% | -117.2% | -2137.3% | -2113.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.15 | 0.32 | 0.24 |
| Current Ratio | 7.06 | 7.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $40364.00 | $40364.00 | $407510.00 | $-10920.00 | $-514280.00 |
| Returns | |||||
| ROE | 3.4% | 3.4% | -2.2% | -37.0% | -7.0% |
| Valuation | |||||
| P/E | 34796.24 | 34796.24 | — | — | — |
| P/B | 1185.42 | 1185.42 | 487.40 | 339.54 | 355.51 |
| Growth & Yield | |||||
| Revenue Growth | 0.7% | 0.7% | 7.1% | 287.0% | — |
| EPS Growth | 276.2% | 276.2% | 94.1% | -291.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1356.2%
EPS terminal req.
$9.85
Spread vs growth
-1079.9%
5Y implied EPS CAGR
418.2%
EPS terminal req.
$11.92
Spread vs growth
-141.9%
10Y implied EPS CAGR
138.7%
EPS terminal req.
$19.19
Spread vs growth
137.5%
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
-5.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → 0.00
Residual
-5.1%
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.