Real Estate / Real Estate ServicesXETRA
$7.80
+0.02 (+0.26%)
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 32.0/100
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
34/100
D
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
$258M
P/E
3.2x
↓EV/EBITDA
1.5x
↓ROE
8.5%
↑Gross Margin
82.9%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.6%
FCF CAGR
+9.1%
FCF margin
52.8%
FCF / Net income
1.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $165.5M · net income $81.4M · FCF $87.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $165.5M | $165.5M | $111.6M | $108.0M | $109.9M |
| Net Income | $81.4M | $81.4M | $36.1M | $129.6M | $53.6M |
| EBITDA | $162.0M | $162.0M | $191.5M | $211.2M | $105.6M |
| EPS | — | — | 1.09 | 3.92 | 1.90 |
| Gross Margin | 82.9% | 82.9% | 80.3% | 83.4% | 83.4% |
| Operating Margin | 27.5% | 27.5% | -54.6% | 50.2% | 44.9% |
| Net Margin | 49.2% | 49.2% | 32.4% | 120.0% | 48.8% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 1.10 | 1.03 |
| Current Ratio | 0.70 | 0.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $87.4M | $87.4M | $91.0M | $74.6M | $67.2M |
| Returns | |||||
| ROE | 8.5% | 8.5% | 4.1% | 15.4% | 7.5% |
| Valuation | |||||
| P/E | 3.17 | 3.17 | 9.07 | 3.53 | 11.11 |
| EV/EBITDA | 1.51 | 1.51 | 1.06 | 6.06 | 11.97 |
| P/B | 0.27 | 0.27 | 0.37 | 0.54 | 0.83 |
| Growth & Yield | |||||
| Revenue Growth | 48.3% | 48.3% | 3.3% | -1.7% | — |
| EPS Growth | — | — | -72.2% | 106.3% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+9.8%
Start / end P/E
n/dx → n/dx
EPS bridge
1.09 → n/d
Residual
+9.2%
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.