Real Estate / Real Estate ServicesBSE
$24.91
-0.19 (-0.76%)
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 22.0/100
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
42/100
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
$5.6B
P/E
39.5x
↑EV/EBITDA
43.3x
↑ROE
3.8%
↓Gross Margin
9.4%
↓Debt/Equity
0.53
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+15.4%
FCF CAGR
—
FCF margin
-76.6%
FCF / Net income
-14.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.07B · net income $55.4M · FCF $-821.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.07B | $1.07B | $672.2M | $728.5M | $698.0M |
| Net Income | $55.4M | $55.4M | $26.9M | $27.6M | $51.0M |
| EBITDA | $117.2M | $117.2M | $37.6M | $37.8M | $91.7M |
| EPS | 0.32 | 0.32 | 0.16 | 0.16 | 0.29 |
| Gross Margin | 9.4% | 9.4% | 7.8% | 5.7% | 19.6% |
| Operating Margin | 5.6% | 5.6% | 4.7% | 4.7% | 15.0% |
| Net Margin | 5.2% | 5.2% | 4.0% | 3.8% | 7.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.53 | 0.53 | 2.67 | 1.81 | 3.05 |
| Current Ratio | 4.72 | 4.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-821.8M | $-821.8M | $-366.9M | $-291.9M | $-1.55B |
| Returns | |||||
| ROE | 3.8% | 3.8% | 7.2% | 8.0% | 3.3% |
| Valuation | |||||
| P/E | 39.54 | 39.54 | 79.12 | 25.20 | 11.75 |
| EV/EBITDA | 43.29 | 43.29 | 83.92 | 34.49 | 56.95 |
| P/B | 2.98 | 2.98 | 5.85 | 2.01 | 0.39 |
| Growth & Yield | |||||
| Revenue Growth | 59.5% | 59.5% | -7.7% | 4.4% | — |
| EPS Growth | 100.0% | 100.0% | 0.0% | -45.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
90.4%
EPS terminal req.
$2.21
Spread vs growth
9.6%
5Y implied EPS CAGR
52.9%
EPS terminal req.
$2.67
Spread vs growth
47.1%
10Y implied EPS CAGR
29.7%
EPS terminal req.
$4.31
Spread vs growth
70.3%
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
-50.8%
Start / end P/E
316.2x → 77.8x
EPS bridge
0.16 → 0.32
Residual
-75.4%
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.