Real Estate / Real Estate ServicesBSE
$41.75
-1.52 (-3.54%)
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
29/100
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
$2.1B
P/E
29.2x
↑EV/EBITDA
19.5x
↑ROE
10.0%
↑Gross Margin
27.7%
↓Debt/Equity
7.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+63.0%
FCF CAGR
—
FCF margin
-51.6%
FCF / Net income
-10.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.56B · net income $80.1M · FCF $-805.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.56B | $1.56B | $934.8M | $402.4M | $360.2M |
| Net Income | $80.1M | $80.1M | $31.9M | $13.5M | $3.0M |
| EBITDA | $404.4M | $404.4M | $269.6M | $152.3M | $76.0M |
| EPS | 1.61 | 1.61 | 0.64 | 0.29 | 0.54 |
| Gross Margin | 27.7% | 27.7% | 28.4% | 31.9% | 18.1% |
| Operating Margin | 25.0% | 25.0% | 24.8% | 25.1% | 11.1% |
| Net Margin | 5.1% | 5.1% | 3.4% | 3.4% | 0.8% |
| Balance Sheet | |||||
| Debt/Equity | 7.27 | 7.27 | 6.52 | 5.55 | 15.04 |
| Cash Flow | |||||
| Free Cash Flow | $-805.4M | $-805.4M | $-1.60B | $-1.12B | $-392.3M |
| Returns | |||||
| ROE | 10.0% | 10.0% | 4.4% | 2.0% | 1.6% |
| Valuation | |||||
| P/E | 29.20 | 29.20 | 24.25 | 31.66 | 22.35 |
| EV/EBITDA | 19.51 | 19.51 | 20.29 | 27.38 | 38.71 |
| P/B | 2.58 | 2.58 | 1.07 | 0.62 | 0.35 |
| Growth & Yield | |||||
| Revenue Growth | 67.0% | 67.0% | 132.3% | 11.7% | — |
| EPS Growth | 151.6% | 151.6% | 120.7% | -46.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
32.0%
EPS terminal req.
$3.70
Spread vs growth
119.5%
5Y implied EPS CAGR
22.7%
EPS terminal req.
$4.48
Spread vs growth
128.8%
10Y implied EPS CAGR
16.2%
EPS terminal req.
$7.22
Spread vs growth
135.4%
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
-9.2%
Start / end P/E
71.4x → 25.8x
EPS bridge
0.64 → 1.61
Residual
-96.9%
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.