Real Estate / Real Estate ServicesBSE
$434.70
+1.15 (+0.27%)
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
24/100
D
Piotroski
4/9
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
$49.7B
P/E
N/A
•EV/EBITDA
9.7x
↓ROE
-58.6%
↓Gross Margin
69.7%
↑Debt/Equity
34.64
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+56.2%
FCF CAGR
+106.8%
FCF margin
46.4%
FCF / Net income
-10.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.74B · net income $-631.8M · FCF $6.37B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.74B | $13.74B | $10.39B | $7.11B | $3.60B |
| Net Income | $-631.8M | $-631.8M | $-499.6M | $-1.01B | $-699.0M |
| EBITDA | $8.93B | $8.93B | $7.33B | $4.53B | $2.39B |
| EPS | -5.54 | -5.54 | -4.38 | -8.85 | -6.12 |
| Gross Margin | 69.7% | 69.7% | 70.9% | 69.1% | 70.0% |
| Operating Margin | 16.4% | 16.4% | 18.7% | 10.4% | -0.1% |
| Net Margin | -4.6% | -4.6% | -4.8% | -14.2% | -19.4% |
| Balance Sheet | |||||
| Debt/Equity | 34.64 | 34.64 | 68.70 | 124.36 | 21.62 |
| Current Ratio | 0.35 | 0.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.37B | $6.37B | $4.77B | $2.07B | $721.0M |
| Returns | |||||
| ROE | -58.6% | -58.6% | -99.9% | -321.1% | -61.3% |
| Valuation | |||||
| EV/EBITDA | 9.70 | 9.70 | — | — | — |
| P/B | 45.99 | 45.99 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 32.2% | 32.2% | 46.1% | 97.5% | — |
| EPS Growth | -26.5% | -26.5% | 50.6% | -44.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-2.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.38 → -5.54
Residual
-2.3%
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.