Real Estate / Real Estate - DevelopmentKuwait
$147.00
-2.00 (-1.34%)
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 20.0/100
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
48/100
C
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
$54M
P/E
14.7x
↑EV/EBITDA
12746.9x
↑ROE
5.3%
↑Gross Margin
93.3%
↑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
+2.9%
FCF margin
58.3%
FCF / Net income
1.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.9M · net income $2.3M · FCF $2.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.9M | $4.9M | $5.2M | $4.2M | $4.4M |
| Net Income | $2.3M | $2.3M | $2.1M | $1.8M | $2.1M |
| EBITDA | $4.3M | $4.3M | $4.1M | $3.7M | $3.5M |
| EPS | — | — | 0.06 | 0.00 | 0.01 |
| Gross Margin | 93.3% | 93.3% | 88.5% | 94.4% | 87.9% |
| Operating Margin | 63.6% | 63.6% | 65.5% | 65.0% | 58.8% |
| Net Margin | 46.2% | 46.2% | 40.9% | 43.3% | 48.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.81 | 0.81 | 0.82 | 0.76 | 0.76 |
| Current Ratio | 2.67 | 2.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.9M | $2.9M | $3.3M | $2.6M | $2.6M |
| Returns | |||||
| ROE | 5.3% | 5.3% | 5.0% | 4.4% | 5.2% |
| Valuation | |||||
| P/E | 14.70 | 14.70 | 1162.91 | 11975.81 | 9097.22 |
| EV/EBITDA | 12746.95 | 12746.95 | 5999.87 | 5998.80 | 5542.78 |
| P/B | 1272.84 | 1272.84 | 584.88 | 526.66 | 468.79 |
| Growth & Yield | |||||
| Revenue Growth | -5.9% | -5.9% | 23.2% | -4.3% | — |
| EPS Growth | — | — | 1063.3% | -13.9% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+123.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.06 → n/d
Residual
+120.4%
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.