Real Estate / Real Estate ServicesBSE
$2.03
+0.07 (+3.74%)
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
27/100
D
Piotroski
0/9
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
$508M
P/E
3.0x
↓EV/EBITDA
N/A
•ROE
22.8%
↑Gross Margin
N/A
•Debt/Equity
N/A
•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
—
FCF / Net income
3.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-16.7M · FCF $-51.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | $1.7M | $62.4M |
| Net Income | $-16.7M | $-16.7M | $-13.8M | $-207.4M | $-691.7M |
| EBITDA | $-3.4M | $-3.4M | $5.7M | $-171.4M | $-481.0M |
| EPS | -0.06 | -0.06 | -0.05 | -0.83 | -2.77 |
| Gross Margin | — | — | — | 69.0% | -18.8% |
| Operating Margin | — | — | — | -2492.0% | -184.1% |
| Net Margin | — | — | — | -12457.5% | -1108.0% |
| Balance Sheet | |||||
| Debt/Equity | — | — | -1.89 | 2.06 | 0.48 |
| Current Ratio | 0.65 | 0.65 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-51.3M | $-51.3M | $-6.5M | $14.5M | $-400.7M |
| Returns | |||||
| ROE | 22.8% | 22.8% | 18.1% | -371.2% | -287.6% |
| Valuation | |||||
| P/E | 3.03 | 3.03 | — | — | — |
| EV/EBITDA | — | — | 97.99 | — | — |
| P/B | — | — | — | 4.75 | 2.55 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | -97.3% | — |
| EPS Growth | -20.0% | -20.0% | 94.0% | 70.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+2.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → -0.06
Residual
+2.6%
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.