Real Estate / Real Estate ServicesKuwait
$209.00
+1.00 (+0.48%)
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 99.0/100
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
42/100
C
Piotroski
6/9
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
$67M
P/E
5.2x
↓EV/EBITDA
3673.4x
↑ROE
29.3%
↑Gross Margin
40.9%
↓Debt/Equity
0.99
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+18.0%
FCF CAGR
-10.6%
FCF margin
27.4%
FCF / Net income
0.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.9M · net income $12.2M · FCF $5.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $19.9M | $19.9M | $18.8M | $17.8M | $12.1M |
| Net Income | $12.2M | $12.2M | $5.9M | $12.8M | $1.2M |
| EBITDA | $18.3M | $18.3M | $11.1M | $19.1M | $5.7M |
| EPS | — | — | 0.02 | 0.04 | 0.00 |
| Gross Margin | 40.9% | 40.9% | 37.7% | 36.0% | 24.5% |
| Operating Margin | 57.4% | 57.4% | 35.2% | 34.6% | 5.3% |
| Net Margin | 61.3% | 61.3% | 31.3% | 71.9% | 9.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.99 | 0.99 | 1.60 | 2.21 | 5.86 |
| Current Ratio | 1.19 | 1.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $5.5M | $5.5M | $6.0M | $-1.8M | $7.6M |
| Returns | |||||
| ROE | 29.3% | 29.3% | 20.2% | 54.5% | 11.5% |
| Valuation | |||||
| P/E | 5.23 | 5.23 | 6710.31 | 4077.52 | 14933.33 |
| EV/EBITDA | 3673.38 | 3673.38 | 3580.35 | 2727.69 | 3146.74 |
| P/B | 1613.32 | 1613.32 | 1355.15 | 2221.20 | 1718.08 |
| Growth & Yield | |||||
| Revenue Growth | 5.8% | 5.8% | 5.8% | 46.8% | — |
| EPS Growth | — | — | -53.9% | 959.5% | — |
| Dividend Yield | 2.4% | 2.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+14.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
+12.4%
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.