Real Estate / Real Estate ServicesSão Paulo
$4.35
+0.00 (+0.00%)
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 42.0/100
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
44/100
C
Piotroski
4/9
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
$1.0B
P/E
4.0x
↓EV/EBITDA
4.6x
↓ROE
14.1%
↑Gross Margin
29.3%
↓Debt/Equity
0.73
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+21.9%
FCF CAGR
—
FCF margin
0.4%
FCF / Net income
0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.38B · net income $203.8M · FCF $5.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.38B | $1.38B | $1.35B | $1.05B | $760.3M |
| Net Income | $203.8M | $203.8M | $171.6M | $123.9M | $67.9M |
| EBITDA | $335.8M | $335.8M | $284.7M | $234.7M | $176.5M |
| EPS | — | — | 0.73 | 0.52 | 0.29 |
| Gross Margin | 29.3% | 29.3% | 27.8% | 23.4% | 29.6% |
| Operating Margin | 16.0% | 16.0% | 14.5% | 10.1% | 12.6% |
| Net Margin | 14.8% | 14.8% | 12.7% | 11.8% | 8.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.73 | 0.73 | 0.56 | 0.77 | 0.72 |
| Current Ratio | 3.21 | 3.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $5.6M | $5.6M | $341.9M | $-18.5M | $-295.8M |
| Returns | |||||
| ROE | 14.1% | 14.1% | 11.8% | 9.2% | 5.4% |
| Valuation | |||||
| P/E | 3.99 | 3.99 | 4.42 | 7.91 | 9.68 |
| EV/EBITDA | 4.61 | 4.61 | 3.97 | 7.07 | 7.09 |
| P/B | 0.70 | 0.70 | 0.52 | 0.73 | 0.52 |
| Growth & Yield | |||||
| Revenue Growth | 2.4% | 2.4% | 28.7% | 37.7% | — |
| EPS Growth | — | — | 40.4% | 82.4% | — |
| Dividend Yield | 25.0% | 25.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-1.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.73 → n/d
Residual
-26.7%
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.