Real Estate / Real Estate ServicesBSE
$9.69
-0.51 (-5.00%)
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 11.0/100
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
33/100
D
Piotroski
5/9
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
$126M
P/E
484.5x
↑EV/EBITDA
217.2x
↑ROE
1.1%
↓Gross Margin
47.7%
↑Debt/Equity
2.21
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-20.7%
FCF CAGR
—
FCF margin
75.3%
FCF / Net income
23.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.0M · net income $295000.0 · FCF $6.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.0M | $9.0M | $20.1M | $12.7M | $18.1M |
| Net Income | $295000.00 | $295000.00 | $628000.00 | $836000.00 | $1.7M |
| EBITDA | $839570.00 | $839570.00 | $1.4M | $1.0M | $2.1M |
| EPS | 0.02 | 0.02 | 0.05 | 0.06 | 0.13 |
| Gross Margin | 47.7% | 47.7% | 26.3% | 25.4% | 37.7% |
| Operating Margin | 3.2% | 3.2% | 3.9% | 7.9% | 23.1% |
| Net Margin | 3.3% | 3.3% | 3.1% | 6.6% | 9.6% |
| Balance Sheet | |||||
| Debt/Equity | 2.21 | 2.21 | 2.44 | 1.71 | 0.52 |
| Current Ratio | 1.28 | 1.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.8M | $6.8M | $-21.6M | $-29.0M | $-13.8M |
| Returns | |||||
| ROE | 1.1% | 1.1% | 2.4% | 3.3% | 6.9% |
| Valuation | |||||
| P/E | 484.50 | 484.50 | 140.40 | 81.00 | 50.77 |
| EV/EBITDA | 217.22 | 217.22 | 113.23 | 100.87 | 47.33 |
| P/B | 4.72 | 4.72 | 3.46 | 2.45 | 3.44 |
| Growth & Yield | |||||
| Revenue Growth | -55.2% | -55.2% | 59.1% | -29.9% | — |
| EPS Growth | -60.0% | -60.0% | -16.7% | -53.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
250.3%
EPS terminal req.
$0.86
Spread vs growth
-310.3%
5Y implied EPS CAGR
120.4%
EPS terminal req.
$1.04
Spread vs growth
-180.4%
10Y implied EPS CAGR
55.7%
EPS terminal req.
$1.68
Spread vs growth
-115.7%
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
+38.4%
Start / end P/E
140.0x → 484.5x
EPS bridge
0.05 → 0.02
Residual
-147.6%
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.