Real Estate / Real Estate ServicesBSE
$34.14
-0.24 (-0.70%)
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 100.0/100
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
21/100
D
Piotroski
2/9
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
$1.3B
P/E
31.9x
↑EV/EBITDA
N/A
•ROE
3.6%
↓Gross Margin
65.9%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-93.2%
FCF CAGR
—
FCF margin
-47897.1%
FCF / Net income
-1.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $138000.0 · net income $41.8M · FCF $-66.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $138000.00 | $138000.00 | $4.0M | $992.6M | $443.4M |
| Net Income | $41.8M | $41.8M | $22.8M | $823.5M | $348.5M |
| EBITDA | $-28.2M | $-28.2M | $-35.8M | $924.4M | $407.9M |
| EPS | — | — | 0.58 | 21.11 | 8.93 |
| Gross Margin | 65.9% | 65.9% | 100.0% | 96.2% | 97.2% |
| Operating Margin | -21026.1% | -21026.1% | -936.2% | 93.1% | 92.0% |
| Net Margin | 30258.7% | 30258.7% | 569.0% | 83.0% | 78.6% |
| Balance Sheet | |||||
| Current Ratio | 208.45 | 208.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-66.1M | $-66.1M | $-66.6M | $389.3M | $316.2M |
| Returns | |||||
| ROE | 3.6% | 3.6% | 2.0% | 75.7% | 132.0% |
| Valuation | |||||
| P/E | 31.91 | 31.91 | 98.72 | — | — |
| P/B | 1.16 | 1.16 | 2.02 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -96.5% | -96.5% | -99.6% | 123.9% | — |
| EPS Growth | — | — | -97.3% | 136.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-52.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.58 → n/d
Residual
-52.8%
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.