Real Estate / Real Estate ServicesBSE
$11.50
-0.50 (-4.17%)
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 1.0/100
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
24/100
D
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
$127M
P/E
383.3x
↑EV/EBITDA
191.1x
↑ROE
0.3%
↓Gross Margin
95.9%
↑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
+12.6%
FCF CAGR
—
FCF margin
302.6%
FCF / Net income
69.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.0M · net income $345000.0 · FCF $24.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.0M | $8.0M | $8.7M | $6.9M | $5.6M |
| Net Income | $345000.00 | $345000.00 | $313000.00 | $250000.00 | $94000.00 |
| EBITDA | $490000.00 | $490000.00 | $447000.00 | $375000.00 | $268000.00 |
| EPS | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 |
| Gross Margin | 95.9% | 95.9% | 96.8% | 96.5% | 76.9% |
| Operating Margin | 8.0% | 8.0% | 11.1% | 11.3% | 11.8% |
| Net Margin | 4.3% | 4.3% | 3.6% | 3.6% | 1.7% |
| Balance Sheet | |||||
| Current Ratio | 8.37 | 8.37 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $24.1M | $24.1M | $-6.4M | $-63.6M | $-1.7M |
| Returns | |||||
| ROE | 0.3% | 0.3% | 0.3% | 0.2% | 0.2% |
| Valuation | |||||
| P/E | 383.33 | 383.33 | 2700.00 | 1950.00 | 272.00 |
| EV/EBITDA | 191.07 | 191.07 | 1892.40 | 1270.67 | 86.65 |
| P/B | 1.06 | 1.06 | 7.40 | 4.25 | 0.65 |
| Growth & Yield | |||||
| Revenue Growth | -8.3% | -8.3% | 26.2% | 23.5% | — |
| EPS Growth | 0.0% | 0.0% | 50.0% | -33.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
224.0%
EPS terminal req.
$1.02
Spread vs growth
-224.0%
5Y implied EPS CAGR
110.3%
EPS terminal req.
$1.23
Spread vs growth
-110.3%
10Y implied EPS CAGR
52.1%
EPS terminal req.
$1.99
Spread vs growth
-52.1%
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
-80.3%
Start / end P/E
1948.3x → 383.3x
EPS bridge
0.03 → 0.03
Residual
-0.0%
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.