Real Estate / Real Estate ServicesQatar
$2.70
+0.00 (+0.00%)
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 13.0/100
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
53/100
C
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
$169M
P/E
16.9x
↑EV/EBITDA
9.2x
↓ROE
7.3%
↑Gross Margin
40.0%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.3%
FCF CAGR
+15.8%
FCF margin
41.5%
FCF / Net income
0.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.7M · net income $10.3M · FCF $9.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $21.7M | $21.7M | $22.0M | $20.7M | $18.6M |
| Net Income | $10.3M | $10.3M | $4.2M | $4.4M | $2.8M |
| EBITDA | $14.8M | $14.8M | $9.8M | $10.0M | $8.2M |
| EPS | — | — | 0.07 | 0.07 | 0.04 |
| Gross Margin | 40.0% | 40.0% | 34.8% | 38.7% | 38.3% |
| Operating Margin | 18.0% | 18.0% | 16.8% | 21.1% | 15.3% |
| Net Margin | 47.4% | 47.4% | 19.0% | 21.1% | 15.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.08 | 0.07 | 0.07 |
| Current Ratio | 3.42 | 3.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $9.0M | $9.0M | $8.8M | $8.9M | $5.8M |
| Returns | |||||
| ROE | 7.3% | 7.3% | 3.2% | 3.3% | 2.1% |
| Valuation | |||||
| P/E | 16.86 | 16.86 | 34.29 | 41.57 | 70.80 |
| EV/EBITDA | 9.23 | 9.23 | 13.60 | 16.98 | 22.98 |
| P/B | 1.20 | 1.20 | 1.14 | 1.38 | 1.47 |
| Growth & Yield | |||||
| Revenue Growth | -1.3% | -1.3% | 5.9% | 11.8% | — |
| EPS Growth | — | — | 0.0% | 59.1% | — |
| Dividend Yield | 3.7% | 3.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+16.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.07 → n/d
Residual
+12.3%
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.