Real Estate / Real Estate ServicesBrussels
$43.60
-0.40 (-0.91%)
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 31.0/100
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
61/100
B
Piotroski
7/9
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
$160M
P/E
17.8x
↑EV/EBITDA
10.1x
↓ROE
7.8%
↑Gross Margin
91.8%
↑Debt/Equity
0.27
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.5%
FCF CAGR
—
FCF margin
6.5%
FCF / Net income
0.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $35.0M · net income $9.0M · FCF $2.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $35.0M | $35.0M | $32.3M | $29.3M | $27.4M |
| Net Income | $9.0M | $9.0M | $7.4M | $11.6M | $8.4M |
| EBITDA | $18.4M | $18.4M | $15.2M | $19.8M | $12.8M |
| EPS | 2.45 | 2.45 | 2.03 | 3.18 | 2.28 |
| Gross Margin | 91.8% | 91.8% | 92.3% | 90.4% | 89.9% |
| Operating Margin | 32.4% | 32.4% | 31.3% | 35.1% | 31.2% |
| Net Margin | 25.7% | 25.7% | 23.0% | 39.7% | 30.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.29 | 0.22 | 0.16 |
| Current Ratio | 1.01 | 1.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.3M | $2.3M | $5.0M | $-1.8M | $-3.8M |
| Returns | |||||
| ROE | 7.8% | 7.8% | 6.6% | 10.4% | 7.9% |
| Valuation | |||||
| P/E | 17.80 | 17.80 | 17.54 | 10.19 | 14.82 |
| EV/EBITDA | 10.13 | 10.13 | 10.10 | 6.81 | 10.56 |
| P/B | 1.38 | 1.38 | 1.15 | 1.06 | 1.17 |
| Growth & Yield | |||||
| Revenue Growth | 8.4% | 8.4% | 10.2% | 6.9% | — |
| EPS Growth | 20.7% | 20.7% | -36.2% | 39.5% | — |
| Dividend Yield | 4.3% | 4.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
16.4%
EPS terminal req.
$3.87
Spread vs growth
4.2%
5Y implied EPS CAGR
13.8%
EPS terminal req.
$4.68
Spread vs growth
6.9%
10Y implied EPS CAGR
11.9%
EPS terminal req.
$7.54
Spread vs growth
8.8%
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
+35.6%
Start / end P/E
16.4x → 17.8x
EPS bridge
2.03 → 2.45
Residual
+1.8%
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.