Real Estate / Real Estate ServicesBSE
$9.05
-0.27 (-3.17%)
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
19/100
F
Piotroski
5/9
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
$178M
P/E
N/A
•EV/EBITDA
2349.3x
↑ROE
-0.4%
↓Gross Margin
N/A
•Debt/Equity
0.06
↓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
-8.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-778000.0 · FCF $6.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-778000.00 | $-778000.00 | $-1.6M | $-1.0M | $-762000.00 |
| EBITDA | $80000.00 | $80000.00 | $-1.6M | $-919000.00 | $-626000.00 |
| EPS | -0.04 | -0.04 | -0.08 | -0.05 | -0.04 |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.21 | 0.19 | 0.19 |
| Cash Flow | |||||
| Free Cash Flow | $6.9M | $6.9M | $14.8M | $-1.2M | $-1.7M |
| Returns | |||||
| ROE | -0.4% | -0.4% | -0.8% | -0.5% | -0.4% |
| Valuation | |||||
| EV/EBITDA | 2349.29 | 2349.29 | — | — | — |
| P/B | 0.90 | 0.90 | 0.89 | 0.86 | 0.77 |
| Growth & Yield | |||||
| EPS Growth | 50.0% | 50.0% | -60.0% | -25.0% | — |
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
-16.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.08 → -0.04
Residual
-16.8%
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.