Real Estate / Real Estate - DevelopmentBSE
$10.77
-0.56 (-4.94%)
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 96.0/100
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
35/100
D
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
$163M
P/E
N/A
•EV/EBITDA
N/A
•ROE
0.2%
↓Gross Margin
N/A
•Debt/Equity
-0.46
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
-33.2%
FCF margin
—
FCF / Net income
-4.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-5.0M · FCF $22.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | $-4.2M | $16.2M | $2.1M |
| Net Income | $-5.0M | $-5.0M | $-622.6M | $-470.5M | $-491.9M |
| EBITDA | $-4.6M | $-4.6M | $-91.0M | $-469.2M | $-481.8M |
| EPS | -0.33 | -0.33 | -41.15 | -31.10 | -32.51 |
| Gross Margin | — | — | 1228.0% | -99.1% | -350.6% |
| Operating Margin | — | — | 2140.7% | -367.0% | -3864.9% |
| Net Margin | — | — | 14834.2% | -2904.8% | -23255.8% |
| Balance Sheet | |||||
| Debt/Equity | -0.46 | -0.46 | -0.46 | -0.56 | -0.73 |
| Current Ratio | 0.23 | 0.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $22.1M | $22.1M | $-105.4M | $728.9M | $74.2M |
| Returns | |||||
| ROE | 0.2% | 0.2% | 24.0% | 23.9% | 32.7% |
| Growth & Yield | |||||
| Revenue Growth | — | — | -125.9% | 665.8% | — |
| EPS Growth | 99.2% | 99.2% | -32.3% | 4.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+29.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-41.15 → -0.33
Residual
+29.1%
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.