Real Estate / Real Estate - DevelopmentNSE
$16.42
-0.36 (-2.15%)
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
11/100
F
Piotroski
1/9
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
$5.4B
P/E
N/A
•EV/EBITDA
40.0x
↑ROE
-15.7%
↓Gross Margin
43.5%
↑Debt/Equity
1.91
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-14.9%
FCF CAGR
—
FCF margin
-17.9%
FCF / Net income
1.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.50B · net income $-360.0M · FCF $-446.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.50B | $2.50B | $5.58B | $9.72B | $4.05B |
| Net Income | $-360.0M | $-360.0M | $1.29B | $970.3M | $-1.10B |
| EBITDA | $230.9M | $230.9M | $1.75B | $1.60B | $-285.2M |
| EPS | -1.11 | -1.11 | 4.26 | 3.47 | -3.94 |
| Gross Margin | 43.5% | 43.5% | 33.8% | 14.8% | 26.4% |
| Operating Margin | 3.3% | 3.3% | 21.4% | 10.5% | 6.7% |
| Net Margin | -14.4% | -14.4% | 23.1% | 10.0% | -27.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.91 | 1.91 | 1.25 | 24.48 | -7.43 |
| Cash Flow | |||||
| Free Cash Flow | $-446.2M | $-446.2M | $1.79B | $3.00B | $3.46B |
| Returns | |||||
| ROE | -15.7% | -15.7% | 52.3% | 558.0% | 104.4% |
| Valuation | |||||
| P/E | — | — | 13.11 | 3.95 | — |
| EV/EBITDA | 40.04 | 40.04 | 11.31 | 4.98 | — |
| P/B | 2.32 | 2.32 | 6.86 | 22.03 | — |
| Growth & Yield | |||||
| Revenue Growth | -55.2% | -55.2% | -42.7% | 140.1% | — |
| EPS Growth | -126.1% | -126.1% | 22.8% | 188.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-44.7%
Start / end P/E
n/dx → n/dx
EPS bridge
4.26 → -1.11
Residual
-44.7%
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.