Real Estate / Real Estate ServicesBSE
$7.35
+0.35 (+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 1.0/100
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
46/100
C
Piotroski
4/9
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
$359M
P/E
66.8x
↑EV/EBITDA
19.3x
↑ROE
0.3%
↓Gross Margin
34.5%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-202.5%
FCF / Net income
-20.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $46.8M · net income $4.6M · FCF $-94.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $46.8M | $46.8M | — | — | — |
| Net Income | $4.6M | $4.6M | $289000.00 | $391000.00 | $199000.00 |
| EBITDA | $8.9M | $8.9M | $1.5M | $2.4M | $47.8M |
| EPS | 0.20 | 0.20 | 0.02 | 0.03 | — |
| Gross Margin | 34.5% | 34.5% | — | — | — |
| Operating Margin | 16.7% | 16.7% | — | — | — |
| Net Margin | 9.8% | 9.8% | — | — | — |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.05 | — | — |
| Current Ratio | 6.81 | 6.81 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-94.8M | $-94.8M | $-14.1M | $699000.00 | $754.3M |
| Returns | |||||
| ROE | 0.3% | 0.3% | 0.1% | 0.2% | 0.1% |
| Valuation | |||||
| P/E | 66.82 | 66.82 | 434.50 | 254.57 | — |
| EV/EBITDA | 19.32 | 19.32 | 88.02 | 40.44 | 2.63 |
| P/B | 0.11 | 0.11 | 0.60 | 0.49 | 0.62 |
| Growth & Yield | |||||
| EPS Growth | 900.0% | 900.0% | -28.4% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
48.3%
EPS terminal req.
$0.65
Spread vs growth
851.7%
5Y implied EPS CAGR
31.6%
EPS terminal req.
$0.79
Spread vs growth
868.4%
10Y implied EPS CAGR
20.3%
EPS terminal req.
$1.27
Spread vs growth
879.7%
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
-57.9%
Start / end P/E
872.0x → 36.7x
EPS bridge
0.02 → 0.20
Residual
-862.1%
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.