Real Estate / Real Estate ServicesLSE
$300.00
+15.00 (+5.26%)
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 39.0/100
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
40/100
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
$52M
P/E
12.0x
↑EV/EBITDA
353.4x
↑ROE
5.8%
↑Gross Margin
55.4%
↑Debt/Equity
0.60
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+4.5%
FCF CAGR
+6.2%
FCF margin
23.7%
FCF / Net income
0.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $15.0M · net income $6.7M · FCF $3.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $15.0M | $15.0M | $14.5M | $13.4M | $13.2M |
| Net Income | $6.7M | $6.7M | $4.4M | $17.0M | $13.5M |
| EBITDA | $14.9M | $14.9M | $11.1M | $27.7M | $21.1M |
| EPS | — | — | 0.25 | 0.97 | 0.76 |
| Gross Margin | 55.4% | 55.4% | 54.1% | 57.1% | 64.7% |
| Operating Margin | 49.7% | 49.7% | 48.6% | 52.4% | 60.4% |
| Net Margin | 44.4% | 44.4% | 30.6% | 126.6% | 102.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.60 | 0.60 | 0.65 | 0.61 | 0.67 |
| Current Ratio | 1.01 | 1.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.6M | $3.6M | $2.3M | $-370000.00 | $3.0M |
| Returns | |||||
| ROE | 5.8% | 5.8% | 4.0% | 15.3% | 13.8% |
| Valuation | |||||
| P/E | 12.00 | 12.00 | 1166.01 | 305.38 | 333.77 |
| EV/EBITDA | 353.44 | 353.44 | 470.53 | 189.71 | 217.07 |
| P/B | 44.86 | 44.86 | 46.07 | 46.62 | 46.12 |
| Growth & Yield | |||||
| Revenue Growth | 4.1% | 4.1% | 7.8% | 1.8% | — |
| EPS Growth | — | — | -73.8% | 26.4% | — |
| Dividend Yield | 4.2% | 4.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+4.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.25 → n/d
Residual
-0.0%
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.