Real Estate / Real Estate ServicesParis
$0.10
+0.01 (+12.22%)
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 3.0/100
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
40/100
C
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
$3M
P/E
N/A
•EV/EBITDA
N/A
•ROE
169.3%
↑Gross Margin
N/A
•Debt/Equity
-20.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-100774.2 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-100774.17 | $-100774.17 | $-125500.41 | $-110431.00 | $187177.61 |
| EBITDA | $-72984.22 | $-72984.22 | $-101338.24 | $-84239.00 | $-88795.69 |
| EPS | — | — | -0.00 | -0.00 | 0.01 |
| Balance Sheet | |||||
| Debt/Equity | -20.20 | -20.20 | 24.94 | 5.15 | 2.59 |
| Current Ratio | 16.37 | 16.37 | — | — | — |
| Returns | |||||
| ROE | 169.3% | 169.3% | -304.2% | -66.2% | 67.5% |
| Valuation | |||||
| P/E | — | — | — | — | 6.25 |
| P/B | — | — | 14.18 | 5.26 | 4.22 |
| Growth & Yield | |||||
| EPS Growth | — | — | -13.7% | -159.0% | — |
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
+296.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
+296.1%
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.