Real Estate / Real Estate ServicesNSE
$26.20
+0.54 (+2.10%)
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 14.0/100
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
24/100
D
Piotroski
3/9
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
$6.4B
P/E
16.4x
↑EV/EBITDA
9.4x
↓ROE
2.9%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-15.0%
FCF CAGR
—
FCF margin
-59.5%
FCF / Net income
-1.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $837.5M · net income $369.4M · FCF $-498.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $837.5M | $837.5M | $817.4M | $968.2M | $1.36B |
| Net Income | $369.4M | $369.4M | $526.3M | $2.50B | $276.3M |
| EBITDA | $683.7M | $683.7M | $947.7M | $3.59B | $1.21B |
| EPS | — | — | 2.14 | 10.20 | 1.12 |
| Gross Margin | — | — | 91.4% | 80.1% | 78.1% |
| Operating Margin | 33.6% | 33.6% | 22.6% | 54.9% | 43.7% |
| Net Margin | 44.1% | 44.1% | 64.4% | 258.6% | 20.3% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.05 | 0.11 |
| Current Ratio | 0.33 | 0.33 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-498.5M | $-498.5M | $-2.84B | $-1.82B | $329.2M |
| Returns | |||||
| ROE | 2.9% | 2.9% | 4.2% | 20.6% | 2.9% |
| Valuation | |||||
| P/E | 16.38 | 16.38 | 16.66 | 4.93 | — |
| EV/EBITDA | 9.39 | 9.39 | 8.79 | 3.57 | — |
| P/B | 0.50 | 0.50 | 0.71 | 1.01 | — |
| Growth & Yield | |||||
| Revenue Growth | 2.5% | 2.5% | -15.6% | -29.0% | — |
| EPS Growth | — | — | -79.0% | 807.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-23.9%
Start / end P/E
n/dx → n/dx
EPS bridge
2.14 → n/d
Residual
-23.9%
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.