Real Estate / Real Estate ServicesLSE
$818.00
+3.00 (+0.36%)
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 33.0/100
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
37/100
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
$1.1B
P/E
16.7x
↑EV/EBITDA
516.9x
↑ROE
9.3%
↑Gross Margin
N/A
•Debt/Equity
0.81
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.5%
FCF CAGR
+0.5%
FCF margin
5.5%
FCF / Net income
1.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.55B · net income $70.9M · FCF $139.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.55B | $2.55B | $2.40B | $2.24B | $2.30B |
| Net Income | $70.9M | $70.9M | $53.6M | $40.8M | $119.4M |
| EBITDA | $227.8M | $227.8M | $217.6M | $179.3M | $254.6M |
| EPS | 0.49 | 0.49 | 0.37 | 0.29 | 0.82 |
| Operating Margin | 3.5% | 3.5% | 2.8% | 1.7% | 6.4% |
| Net Margin | 2.8% | 2.8% | 2.2% | 1.8% | 5.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.81 | 0.81 | 0.79 | 0.84 | 0.83 |
| Current Ratio | 1.17 | 1.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $139.2M | $139.2M | $137.8M | $-4.1M | $137.2M |
| Returns | |||||
| ROE | 9.3% | 9.3% | 7.2% | 5.7% | 15.5% |
| Valuation | |||||
| P/E | 16.69 | 16.69 | 2731.18 | 3302.08 | 1009.12 |
| EV/EBITDA | 516.89 | 516.89 | 672.29 | 752.30 | 473.05 |
| P/B | 153.48 | 153.48 | 195.77 | 187.71 | 156.81 |
| Growth & Yield | |||||
| Revenue Growth | 6.1% | 6.1% | 7.4% | -2.6% | — |
| EPS Growth | 32.5% | 32.5% | 29.2% | -65.0% | — |
| Dividend Yield | 2.8% | 2.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
428.0%
EPS terminal req.
$72.58
Spread vs growth
-395.5%
5Y implied EPS CAGR
181.9%
EPS terminal req.
$87.83
Spread vs growth
-149.4%
10Y implied EPS CAGR
76.1%
EPS terminal req.
$141.45
Spread vs growth
-43.6%
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
-11.6%
Start / end P/E
2612.9x → 1687.6x
EPS bridge
0.37 → 0.49
Residual
-11.5%
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.