Real Estate / Real Estate - DevelopmentNSE
$38.34
+1.35 (+3.45%)
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
29/100
D
Piotroski
1/9
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
$2.4B
P/E
4.6x
↓EV/EBITDA
N/A
•ROE
-1.1%
↓Gross Margin
100.0%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+157.4%
FCF CAGR
—
FCF margin
-1477.0%
FCF / Net income
3.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.7M · net income $-25.4M · FCF $-84.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.7M | $5.7M | $6.2M | $120.4M | $336000.00 |
| Net Income | $-25.4M | $-25.4M | $-21.5M | $61.7M | $-217000.00 |
| EBITDA | $-10.4M | $-10.4M | $2.2M | $66.7M | $13.4M |
| EPS | -0.41 | -0.41 | -0.35 | 1.01 | — |
| Gross Margin | 100.0% | 100.0% | 100.0% | 65.1% | -206.3% |
| Operating Margin | -1566.0% | -1566.0% | -1573.8% | 1.8% | -13822.6% |
| Net Margin | -442.8% | -442.8% | -346.2% | 51.2% | -64.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
| Cash Flow | |||||
| Free Cash Flow | $-84.6M | $-84.6M | $-92.4M | $42.5M | $-93.5M |
| Returns | |||||
| ROE | -1.1% | -1.1% | -0.9% | 2.5% | -0.0% |
| Valuation | |||||
| P/E | 4.61 | 4.61 | — | 21.49 | — |
| EV/EBITDA | — | — | 1318.53 | 19.54 | 124.26 |
| P/B | 0.98 | 0.98 | 1.21 | 0.54 | 0.63 |
| Growth & Yield | |||||
| Revenue Growth | -7.8% | -7.8% | -94.8% | 35740.8% | — |
| EPS Growth | -17.1% | -17.1% | -134.7% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-17.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.35 → -0.41
Residual
-17.7%
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.