Real Estate / Real Estate ServicesLSE
$9000.00
+100.00 (+1.12%)
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 27.0/100
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
44/100
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
$351M
P/E
16.2x
↑EV/EBITDA
3.2x
↓ROE
5.8%
↑Gross Margin
58.5%
↑Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.0%
FCF CAGR
-60.4%
FCF margin
2.6%
FCF / Net income
0.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $72.1M · net income $23.5M · FCF $1.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $72.1M | $72.1M | $79.5M | $73.6M | $66.0M |
| Net Income | $23.5M | $23.5M | $28.4M | $26.5M | $26.9M |
| EBITDA | $36.3M | $36.3M | $41.6M | $34.0M | $35.2M |
| EPS | 6.03 | 6.03 | 7.29 | 6.79 | 6.89 |
| Gross Margin | 58.5% | 58.5% | 61.0% | 55.2% | 61.9% |
| Operating Margin | 49.1% | 49.1% | 52.1% | 46.2% | 52.5% |
| Net Margin | 32.6% | 32.6% | 35.8% | 36.0% | 40.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 0.17 | 0.15 | 0.05 |
| Current Ratio | 147.94 | 147.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.9M | $1.9M | $9.7M | $-8.2M | $30.4M |
| Returns | |||||
| ROE | 5.8% | 5.8% | 7.1% | 6.8% | 6.8% |
| Valuation | |||||
| P/E | 16.25 | 16.25 | 1310.19 | 1613.14 | 1950.69 |
| EV/EBITDA | 3.16 | 3.16 | 2.47 | 2.90 | 2.02 |
| P/B | 0.09 | 0.09 | 0.09 | 0.11 | 0.13 |
| Growth & Yield | |||||
| Revenue Growth | -9.2% | -9.2% | 8.0% | 11.5% | — |
| EPS Growth | -17.3% | -17.3% | 7.4% | -1.6% | — |
| Dividend Yield | 5.9% | 5.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
409.9%
EPS terminal req.
$798.60
Spread vs growth
-427.2%
5Y implied EPS CAGR
176.1%
EPS terminal req.
$966.31
Spread vs growth
-193.4%
10Y implied EPS CAGR
74.3%
EPS terminal req.
$1556.25
Spread vs growth
-91.6%
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
-3.2%
Start / end P/E
1358.2x → 1493.8x
EPS bridge
7.29 → 6.03
Residual
-1.7%
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.