Real Estate / Real Estate ServicesNasdaqCM
$19.91
+0.12 (+0.61%)
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 66.0/100
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
56/100
C
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$340M
P/E
16.5x
↑EV/EBITDA
7.6x
↓ROE
7.7%
↑Gross Margin
39.3%
↓Debt/Equity
0.90
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2014–2025 · 11 años de histórico normalizado
Revenue CAGR
+8.5%
FCF CAGR
—
FCF margin
10.3%
FCF / Net income
4.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $700.3M · net income $17.6M · FCF $72.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||
| Revenue | $700.3M | $700.3M | $897.6M | $962.3M | $832.5M | $607.2M | $589.5M | $713.4M | $405.0M | $271.7M | $266.9M | $192.9M | $285.0M |
| Net Income | $17.6M | $17.6M | $23.1M | $57.1M | $34.0M | $35.7M | $28.8M | $74.6M | $96.0M | $42.3M | $37.2M | $7.3M | $10.3M |
| EBITDA | $62.2M | $62.2M | $69.9M | $150.6M | $91.7M | $73.1M | $69.7M | $198.8M | $253.2M | $137.6M | $148.5M | $82.8M | $16.9M |
| EPS | 1.03 | 1.03 | 1.38 | 3.44 | 2.04 | 2.15 | 1.75 | 4.59 | 5.92 | 2.63 | 2.33 | 0.46 | — |
| Gross Margin | 39.3% | 39.3% | 32.1% | 31.8% | 31.7% | — | — | — | — | — | — | — | — |
| Operating Margin | 7.1% | 7.1% | 6.6% | 12.5% | 10.8% | 11.9% | 11.7% | 27.7% | 62.2% | 49.9% | 55.0% | 41.8% | 5.1% |
| Net Margin | 2.5% | 2.5% | 2.6% | 5.9% | 4.1% | 5.9% | 4.9% | 10.5% | 23.7% | 15.6% | 14.0% | 3.8% | 3.6% |
| Balance Sheet | |||||||||||||
| Debt/Equity | 0.90 | 0.90 | 0.48 | 0.13 | 0.15 | — | — | — | — | — | — | — | — |
| Current Ratio | 1.73 | 1.73 | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||
| Free Cash Flow | $72.1M | $72.1M | $57.5M | $105.2M | $100.1M | $70.7M | $76.9M | $197.5M | $227.8M | $125.1M | $98.7M | — | — |
| Returns | |||||||||||||
| ROE | 7.7% | 7.7% | 9.7% | 23.8% | 16.5% | 18.3% | 9.7% | 25.8% | 41.3% | 28.3% | 30.6% | 7.2% | — |
| Valuation | |||||||||||||
| P/E | 16.45 | 16.45 | 18.47 | 6.91 | 11.74 | — | — | — | — | — | — | — | — |
| EV/EBITDA | 7.61 | 7.61 | 5.63 | 1.01 | 6.46 | — | — | — | — | — | — | — | — |
| P/B | 1.46 | 1.46 | 1.77 | 1.63 | 3.63 | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||
| Revenue Growth | -22.0% | -22.0% | -6.7% | 15.6% | — | 3.0% | -17.4% | 76.1% | 49.0% | 1.8% | 38.4% | -32.3% | — |
| EPS Growth | -25.4% | -25.4% | -59.9% | 68.6% | — | 22.9% | -61.9% | -22.5% | 125.1% | 12.9% | 406.5% | — | — |
| Dividend Yield | 9.1% | 9.1% | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
19.7%
EPS terminal req.
$1.77
Spread vs growth
-45.1%
5Y implied EPS CAGR
15.7%
EPS terminal req.
$2.14
Spread vs growth
-41.1%
10Y implied EPS CAGR
12.8%
EPS terminal req.
$3.44
Spread vs growth
-38.2%
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
+40.1%
Start / end P/E
11.0x → 19.3x
EPS bridge
1.38 → 1.03
Residual
-19.1%
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.