Real Estate / Real Estate ServicesBSE
$4.58
+0.10 (+2.23%)
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 7.0/100
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
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
$458M
P/E
38.2x
↑EV/EBITDA
70.9x
↑ROE
11.3%
↑Gross Margin
25.7%
↓Debt/Equity
0.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
18.4%
FCF / Net income
0.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $33.5M · net income $7.2M · FCF $6.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $33.5M | $33.5M | $3.1M | $67.8M | — |
| Net Income | $7.2M | $7.2M | $1.9M | $159000.00 | $-8.4M |
| EBITDA | $7.3M | $7.3M | $2.0M | $233000.00 | $-1.7M |
| EPS | 0.07 | 0.07 | 0.09 | 0.00 | -0.08 |
| Gross Margin | 25.7% | 25.7% | 2.0% | 2.0% | — |
| Operating Margin | 21.6% | 21.6% | -26.2% | 0.3% | — |
| Net Margin | 21.4% | 21.4% | 60.5% | 0.2% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.76 | 0.76 | 0.84 | 0.87 | 0.87 |
| Cash Flow | |||||
| Free Cash Flow | $6.1M | $6.1M | $-681000.00 | $390000.00 | $-546000.00 |
| Returns | |||||
| ROE | 11.3% | 11.3% | 3.2% | 0.3% | -15.1% |
| Valuation | |||||
| P/E | 38.17 | 38.17 | 361.78 | 14250.00 | — |
| EV/EBITDA | 70.88 | 70.88 | 1680.65 | 12435.52 | — |
| P/B | 7.37 | 7.37 | 56.58 | 51.17 | 30.43 |
| Growth & Yield | |||||
| Revenue Growth | 989.6% | 989.6% | -95.5% | — | — |
| EPS Growth | -22.2% | -22.2% | 4400.0% | 102.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
79.7%
EPS terminal req.
$0.41
Spread vs growth
-102.0%
5Y implied EPS CAGR
47.7%
EPS terminal req.
$0.49
Spread vs growth
-69.9%
10Y implied EPS CAGR
27.5%
EPS terminal req.
$0.79
Spread vs growth
-49.7%
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
-27.3%
Start / end P/E
70.0x → 65.4x
EPS bridge
0.09 → 0.07
Residual
+1.5%
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.