Real Estate / Real Estate ServicesKuwait
$405.00
+5.00 (+1.25%)
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 8.0/100
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
43/100
C
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
$59M
P/E
N/A
•EV/EBITDA
185221.2x
↑ROE
1.3%
↓Gross Margin
-5321.7%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-42.8%
FCF CAGR
—
FCF margin
-9301.6%
FCF / Net income
-2.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5670.0 · net income $253614.0 · FCF $-527400.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5670.00 | $5670.00 | $6000.00 | $13200.00 | $30324.00 |
| Net Income | $253614.00 | $253614.00 | $2.3M | $318387.00 | $402706.00 |
| EBITDA | $320337.00 | $320337.00 | $2.5M | $382084.00 | $458498.00 |
| EPS | — | — | 0.02 | 0.00 | 0.00 |
| Gross Margin | -5321.7% | -5321.7% | -2156.2% | -160.2% | -29.8% |
| Operating Margin | -7975.7% | -7975.7% | -6384.1% | -1150.4% | -490.7% |
| Net Margin | 4472.9% | 4472.9% | 38970.9% | 2412.0% | 1328.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.04 | — | — |
| Current Ratio | 0.48 | 0.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-527400.00 | $-527400.00 | $-89211.00 | $13903.00 | $381489.00 |
| Returns | |||||
| ROE | 1.3% | 1.3% | 11.7% | 1.8% | 2.3% |
| Valuation | |||||
| P/E | — | — | 6892.23 | 59907.83 | 77818.18 |
| EV/EBITDA | 185221.21 | 185221.21 | 6516.92 | 49844.69 | 68377.35 |
| P/B | 2940.40 | 2940.40 | 808.79 | 1082.93 | 1815.55 |
| Growth & Yield | |||||
| Revenue Growth | -5.5% | -5.5% | -54.5% | -56.5% | — |
| EPS Growth | — | — | 635.5% | -21.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+261.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
+261.6%
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.