Real Estate / Real Estate ServicesBSE
$26.76
+0.27 (+1.02%)
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 17.0/100
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
39/100
D
Piotroski
4/9
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
$3.0B
P/E
42.5x
↑EV/EBITDA
19.3x
↑ROE
4.9%
↑Gross Margin
61.6%
↑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
+24.9%
FCF CAGR
—
FCF margin
-52.3%
FCF / Net income
-2.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $721.9M · net income $162.3M · FCF $-377.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $721.9M | $721.9M | $603.9M | $471.5M | $370.3M |
| Net Income | $162.3M | $162.3M | $-79.8M | $159.4M | $115.0M |
| EBITDA | $142.3M | $142.3M | $-40.1M | $108.9M | $185.2M |
| EPS | 1.55 | 1.55 | -0.64 | 0.54 | 0.59 |
| Gross Margin | 61.6% | 61.6% | 63.4% | 71.1% | 76.4% |
| Operating Margin | 0.6% | 0.6% | -1.4% | 6.7% | 5.5% |
| Net Margin | 22.5% | 22.5% | -13.2% | 33.8% | 31.1% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.00 | 0.01 | — |
| Current Ratio | 2.17 | 2.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-377.6M | $-377.6M | $383.6M | $-138.0M | $-63.2M |
| Returns | |||||
| ROE | 4.9% | 4.9% | -2.4% | 5.1% | 3.4% |
| Valuation | |||||
| P/E | 42.48 | 42.48 | — | 31.65 | 36.02 |
| EV/EBITDA | 19.31 | 19.31 | — | 17.37 | 12.48 |
| P/B | 0.85 | 0.85 | 0.87 | 0.61 | 0.70 |
| Growth & Yield | |||||
| Revenue Growth | 19.5% | 19.5% | 28.1% | 27.3% | — |
| EPS Growth | 342.2% | 342.2% | -218.5% | -8.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
15.3%
EPS terminal req.
$2.37
Spread vs growth
326.9%
5Y implied EPS CAGR
13.1%
EPS terminal req.
$2.87
Spread vs growth
329.1%
10Y implied EPS CAGR
11.6%
EPS terminal req.
$4.63
Spread vs growth
330.6%
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
+20.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.64 → 1.55
Residual
+20.9%
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.