Real Estate / Real Estate ServicesMilan
$1.40
-0.02 (-1.41%)
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
12/100
F
Piotroski
5/9
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
$12M
P/E
N/A
•EV/EBITDA
16.6x
↑ROE
-44.2%
↓Gross Margin
104.4%
↑Debt/Equity
2.08
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.0%
FCF CAGR
—
FCF margin
0.9%
FCF / Net income
-0.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $14.0M · net income $-1.1M · FCF $128661.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $14.0M | $14.0M | $15.0M | $13.1M | $11.1M |
| Net Income | $-1.1M | $-1.1M | $-2.0M | $-7.7M | $-7.8M |
| EBITDA | $903497.00 | $903497.00 | $2.3M | $-2.8M | $-2.9M |
| EPS | — | — | — | -0.89 | -0.91 |
| Gross Margin | 104.4% | 104.4% | 101.1% | 112.8% | 107.4% |
| Operating Margin | -2.8% | -2.8% | -11.0% | -51.2% | -63.1% |
| Net Margin | -7.5% | -7.5% | -13.2% | -58.6% | -70.0% |
| Balance Sheet | |||||
| Debt/Equity | 2.08 | 2.08 | 1.64 | 1.24 | 0.41 |
| Current Ratio | 1.81 | 1.81 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $128661.00 | $128661.00 | $817423.00 | $-4.8M | $-7.4M |
| Returns | |||||
| ROE | -44.2% | -44.2% | -55.3% | -130.0% | -56.8% |
| Valuation | |||||
| EV/EBITDA | 16.60 | 16.60 | 8.57 | — | — |
| P/B | 5.04 | 5.04 | 4.63 | 4.36 | 3.86 |
| Growth & Yield | |||||
| Revenue Growth | -6.6% | -6.6% | 14.2% | 18.1% | — |
| EPS Growth | — | — | — | 1.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-9.7%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-9.7%
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.