Real Estate / Real Estate - DevelopmentBSE
$7.99
+0.17 (+2.17%)
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 5.0/100
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
34/100
D
Piotroski
6/9
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
$171M
P/E
159.8x
↑EV/EBITDA
107.3x
↑ROE
0.2%
↓Gross Margin
592.5%
↑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
-22.7%
FCF CAGR
—
FCF margin
1367.4%
FCF / Net income
13.82x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $764000.0 · net income $756000.0 · FCF $10.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $764000.00 | $764000.00 | $14.3M | $66.3M | $1.7M |
| Net Income | $756000.00 | $756000.00 | $833000.00 | $7.0M | $1.2M |
| EBITDA | $1.4M | $1.4M | $1.5M | $10.0M | $1.6M |
| EPS | 0.04 | 0.04 | 0.04 | 0.33 | 0.06 |
| Gross Margin | 592.5% | 592.5% | 35.6% | 45.9% | 100.0% |
| Operating Margin | 113.1% | 113.1% | 2.3% | 13.9% | 96.8% |
| Net Margin | 99.0% | 99.0% | 5.8% | 10.5% | 71.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.01 | 2.70 |
| Current Ratio | 3.55 | 3.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $10.4M | $10.4M | $-30.8M | $-178.1M | $-11000.00 |
| Returns | |||||
| ROE | 0.2% | 0.2% | 0.3% | 2.1% | 303.3% |
| Valuation | |||||
| P/E | 159.80 | 159.80 | 219.50 | 21.36 | — |
| EV/EBITDA | 107.25 | 107.25 | 117.33 | 15.31 | — |
| P/B | 0.46 | 0.46 | 0.55 | 0.45 | — |
| Growth & Yield | |||||
| Revenue Growth | -94.7% | -94.7% | -78.4% | 3913.4% | — |
| EPS Growth | 0.0% | 0.0% | -87.9% | 495.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
160.7%
EPS terminal req.
$0.71
Spread vs growth
-160.7%
5Y implied EPS CAGR
84.6%
EPS terminal req.
$0.86
Spread vs growth
-84.6%
10Y implied EPS CAGR
42.5%
EPS terminal req.
$1.38
Spread vs growth
-42.5%
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
-33.8%
Start / end P/E
301.7x → 199.7x
EPS bridge
0.04 → 0.04
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.