Real Estate / Real Estate ServicesBSE
$4765.05
-244.95 (-4.89%)
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 0.0/100
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
20/100
D
Piotroski
3/9
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
$1.2B
P/E
93.5x
↑EV/EBITDA
16.6x
↑ROE
-8.2%
↓Gross Margin
99.6%
↑Debt/Equity
18.05
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.3%
FCF CAGR
—
FCF margin
-150.7%
FCF / Net income
43.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $277.5M · net income $-9.6M · FCF $-418.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $277.5M | $277.5M | $212.3M | $188.8M | $306.9M |
| Net Income | $-9.6M | $-9.6M | $12.4M | $-44.5M | $-50.3M |
| EBITDA | $196.1M | $196.1M | $133.5M | $48.1M | $28.2M |
| EPS | -37.84 | -37.84 | 46.37 | -177.42 | -199.55 |
| Gross Margin | 99.6% | 99.6% | 99.4% | 79.2% | 28.3% |
| Operating Margin | 55.3% | 55.3% | 46.5% | 17.4% | 3.3% |
| Net Margin | -3.5% | -3.5% | 5.8% | -23.6% | -16.4% |
| Balance Sheet | |||||
| Debt/Equity | 18.05 | 18.05 | 11.98 | 10.94 | 4.99 |
| Current Ratio | 1.23 | 1.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-418.1M | $-418.1M | $-241.1M | $-278.2M | $5.3M |
| Returns | |||||
| ROE | -8.2% | -8.2% | 9.7% | -38.4% | -31.4% |
| Valuation | |||||
| P/E | 93.45 | 93.45 | — | — | — |
| EV/EBITDA | 16.55 | 16.55 | — | — | — |
| P/B | 10.30 | 10.30 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 30.7% | 30.7% | 12.4% | -38.5% | — |
| EPS Growth | -181.6% | -181.6% | 126.1% | 11.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-2.8%
Start / end P/E
n/dx → n/dx
EPS bridge
46.37 → -37.84
Residual
-2.8%
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.