Real Estate / Real Estate ServicesHamburg
$1.87
+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 9.0/100
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
16/100
F
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$281M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.1%
↓Gross Margin
57.8%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2023 · 2 años de histórico normalizado
Revenue CAGR
-16.3%
FCF CAGR
-52.9%
FCF margin
3.5%
FCF / Net income
-0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $22.8M · net income $-23.9M · FCF $788000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $22.8M | $22.8M | $28.6M | $32.5M |
| Net Income | $-23.9M | $-23.9M | $16.8M | $9.8M |
| EBITDA | $-24.8M | $-24.8M | $-4.7M | $17.7M |
| EPS | -0.16 | -0.16 | 0.11 | 0.07 |
| Gross Margin | 57.8% | 57.8% | 57.1% | 65.1% |
| Operating Margin | 51.1% | 51.1% | 50.0% | 58.4% |
| Net Margin | -105.1% | -105.1% | 58.8% | 30.0% |
| Balance Sheet | ||||
| Debt/Equity | — | — | 0.03 | 0.03 |
| Current Ratio | 18.06 | 18.06 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $788000.00 | $788000.00 | $-392000.00 | $3.5M |
| Returns | ||||
| ROE | -6.1% | -6.1% | 4.0% | 2.4% |
| Valuation | ||||
| P/E | — | — | 33.64 | 72.00 |
| EV/EBITDA | — | — | — | 34.23 |
| P/B | 0.71 | 0.71 | 1.33 | 1.76 |
| Growth & Yield | ||||
| Revenue Growth | -20.5% | -20.5% | -11.8% | — |
| EPS Growth | -245.5% | -245.5% | 57.1% | — |
| Dividend Yield | 5.9% | 5.9% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+3.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.11 → -0.16
Residual
-2.1%
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.