Utilities / Utilities - DiversifiedParis
$0.03
+0.01 (+23.21%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 36.0/100
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
22/100
D
Piotroski
3/9
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
$1M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3272.2%
↓Gross Margin
2.4%
↓Debt/Equity
121.35
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-27.0%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.5M · net income $-220253.0 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.5M | $1.5M | $1.7M | $4.1M | $3.9M |
| Net Income | $-220253.00 | $-220253.00 | $-708911.00 | $-240344.00 | $-436933.00 |
| EBITDA | $-213184.00 | $-213184.00 | $-652165.00 | $-160954.00 | $-362382.00 |
| EPS | — | — | -1.14 | -0.01 | -0.03 |
| Gross Margin | 2.4% | 2.4% | 1.7% | 6.5% | 5.9% |
| Operating Margin | -19.2% | -19.2% | -43.1% | -5.9% | -9.8% |
| Net Margin | -14.4% | -14.4% | -41.0% | -5.9% | -11.2% |
| Balance Sheet | |||||
| Debt/Equity | 121.35 | 121.35 | -8.90 | 1.77 | 1.36 |
| Returns | |||||
| ROE | -3272.2% | -3272.2% | 555.0% | -39.6% | -50.1% |
| Valuation | |||||
| P/B | 112.89 | 112.89 | — | 37.52 | 50.58 |
| Growth & Yield | |||||
| Revenue Growth | -11.7% | -11.7% | -57.9% | 4.8% | — |
| EPS Growth | — | — | -7556.1% | 44.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+155.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.14 → n/d
Residual
+155.6%
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.