Real Estate / Real Estate ServicesLSE
$172.50
+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 100.0/100
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
42/100
C
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
$22M
P/E
14.4x
↑EV/EBITDA
833.0x
↑ROE
24.1%
↑Gross Margin
84.7%
↑Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.9%
FCF CAGR
-12.5%
FCF margin
16.7%
FCF / Net income
1.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.7M · net income $1.6M · FCF $1.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.7M | $10.7M | $10.8M | $9.3M | $9.3M |
| Net Income | $1.6M | $1.6M | $1.8M | $1.7M | $2.0M |
| EBITDA | $2.7M | $2.7M | $3.0M | $2.7M | $3.0M |
| EPS | 0.12 | 0.12 | 0.13 | 0.13 | 0.15 |
| Gross Margin | 84.7% | 84.7% | 84.6% | 83.0% | 82.9% |
| Operating Margin | 15.8% | 15.8% | 21.2% | 19.9% | 26.5% |
| Net Margin | 15.2% | 15.2% | 16.3% | 18.0% | 21.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.11 | 0.14 | 0.10 |
| Current Ratio | 3.50 | 3.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.8M | $1.8M | $1.5M | $1.1M | $2.7M |
| Returns | |||||
| ROE | 24.1% | 24.1% | 25.6% | 25.1% | 30.8% |
| Valuation | |||||
| P/E | 14.38 | 14.38 | 1462.87 | 1211.54 | 1037.55 |
| EV/EBITDA | 833.04 | 833.04 | 865.44 | 742.91 | 666.02 |
| P/B | 339.08 | 339.08 | 378.67 | 304.42 | 320.00 |
| Growth & Yield | |||||
| Revenue Growth | -0.5% | -0.5% | 16.5% | -0.5% | — |
| EPS Growth | -7.9% | -7.9% | 2.5% | -14.4% | — |
| Dividend Yield | 7.6% | 7.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
399.5%
EPS terminal req.
$15.31
Spread vs growth
-407.4%
5Y implied EPS CAGR
172.7%
EPS terminal req.
$18.52
Spread vs growth
-180.6%
10Y implied EPS CAGR
73.2%
EPS terminal req.
$29.83
Spread vs growth
-81.1%
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
-8.2%
Start / end P/E
1537.9x → 1404.7x
EPS bridge
0.13 → 0.12
Residual
+0.7%
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.