Real Estate / Real Estate ServicesLSE
$482.50
-2.50 (-0.52%)
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 61.0/100
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
49/100
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
$308M
P/E
16.1x
↑EV/EBITDA
961.7x
↑ROE
12.3%
↑Gross Margin
65.0%
↑Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+45.9%
FCF CAGR
+37.0%
FCF margin
25.8%
FCF / Net income
1.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $84.3M · net income $19.0M · FCF $21.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $84.3M | $84.3M | $67.3M | $27.3M | $27.2M |
| Net Income | $19.0M | $19.0M | $10.2M | $7.4M | $7.2M |
| EBITDA | $32.0M | $32.0M | $20.8M | $11.4M | $11.4M |
| EPS | — | — | — | 0.22 | 0.23 |
| Gross Margin | 65.0% | 65.0% | 66.8% | 80.2% | 78.0% |
| Operating Margin | 28.9% | 28.9% | 26.7% | 34.0% | 34.2% |
| Net Margin | 22.6% | 22.6% | 15.1% | 27.1% | 26.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.12 | 0.11 | 0.20 |
| Current Ratio | 1.22 | 1.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $21.7M | $21.7M | $14.4M | $8.6M | $8.4M |
| Returns | |||||
| ROE | 12.3% | 12.3% | 7.1% | 18.1% | 19.5% |
| Valuation | |||||
| P/E | 16.08 | 16.08 | — | 1568.18 | 1008.89 |
| EV/EBITDA | 961.75 | 961.75 | 1243.92 | 1014.16 | 639.79 |
| P/B | 198.36 | 198.36 | 179.11 | 283.69 | 196.34 |
| Growth & Yield | |||||
| Revenue Growth | 25.2% | 25.2% | 146.8% | 0.4% | — |
| EPS Growth | — | — | — | -2.2% | — |
| Dividend Yield | 4.5% | 4.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+3.0%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-1.5%
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.