Real Estate / Real Estate - DevelopmentNSE
$3.93
-0.08 (-1.96%)
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 100.0/100
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
21/100
D
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
$1.7B
P/E
N/A
•EV/EBITDA
22.6x
↑ROE
16.9%
↑Gross Margin
48.1%
↑Debt/Equity
-1.63
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-34.5%
FCF CAGR
—
FCF margin
-22.4%
FCF / Net income
0.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.52B · net income $-3.45B · FCF $-564.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.52B | $2.52B | $4.60B | $4.37B | $8.97B |
| Net Income | $-3.45B | $-3.45B | $-5.93B | $-8.00B | $-4.92B |
| EBITDA | $1.54B | $1.54B | $86.2M | $-1.97B | $-417.4M |
| EPS | — | — | -13.63 | -18.39 | -11.31 |
| Gross Margin | 48.1% | 48.1% | 15.2% | -4.2% | 0.1% |
| Operating Margin | -6.8% | -6.8% | -23.2% | -34.7% | -13.0% |
| Net Margin | -136.8% | -136.8% | -128.8% | -182.9% | -54.9% |
| Balance Sheet | |||||
| Debt/Equity | -1.63 | -1.63 | -1.91 | -3.11 | -11.67 |
| Cash Flow | |||||
| Free Cash Flow | $-564.6M | $-564.6M | $2.00B | $3.25B | $5.50B |
| Returns | |||||
| ROE | 16.9% | 16.9% | 35.0% | 72.6% | 162.5% |
| Valuation | |||||
| EV/EBITDA | 22.56 | 22.56 | 450.40 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -45.2% | -45.2% | 5.2% | -51.2% | — |
| EPS Growth | — | — | 25.9% | -62.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-81.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-13.63 → n/d
Residual
-81.0%
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.