Real Estate / Real Estate ServicesLSE
$1.25
+0.00 (+0.00%)
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
26/100
D
Piotroski
3/9
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
$2M
P/E
N/A
•EV/EBITDA
2227.1x
↑ROE
-13.3%
↓Gross Margin
75.9%
↑Debt/Equity
0.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+6.9%
FCF CAGR
—
FCF margin
2.1%
FCF / Net income
-0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.3M · net income $-838069.0 · FCF $27085.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.3M | $1.3M | $1.4M | $1.1M | $1.0M |
| Net Income | $-838069.00 | $-838069.00 | $6.5M | $-9.7M | $-474810.00 |
| EBITDA | $72682.00 | $72682.00 | $9.5M | $-1.1M | $422311.00 |
| EPS | — | — | 0.05 | -0.07 | -0.00 |
| Gross Margin | 75.9% | 75.9% | 65.5% | 76.4% | 65.6% |
| Operating Margin | -0.2% | -0.2% | -13.6% | -26.9% | -70.5% |
| Net Margin | -65.5% | -65.5% | 452.7% | -844.3% | -45.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.05 | 0.11 | 0.13 |
| Current Ratio | 0.59 | 0.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $27085.00 | $27085.00 | $-87830.00 | $-2.5M | $-1.7M |
| Returns | |||||
| ROE | -13.3% | -13.3% | 34.7% | -73.7% | -2.0% |
| Valuation | |||||
| P/E | — | — | 80.00 | — | — |
| EV/EBITDA | 2227.10 | 2227.10 | 54.43 | — | 2219.95 |
| P/B | 25.72 | 25.72 | 27.70 | 55.40 | 40.28 |
| Growth & Yield | |||||
| Revenue Growth | -10.5% | -10.5% | 25.1% | 9.2% | — |
| EPS Growth | — | — | 171.4% | -1804.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-64.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.05 → n/d
Residual
-64.3%
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.