Real Estate / Real Estate ServicesBSE
$182.80
+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 46.0/100
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
47/100
C
Piotroski
3/9
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
$155M
P/E
147.4x
↑EV/EBITDA
35.5x
↑ROE
10.1%
↑Gross Margin
100.0%
↑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
+332.5%
FCF CAGR
—
FCF margin
40.0%
FCF / Net income
0.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.3M · net income $3.0M · FCF $2.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.3M | $7.3M | $7.8M | $6.8M | $90000.00 |
| Net Income | $3.0M | $3.0M | $3.4M | $1.9M | $3.0M |
| EBITDA | $4.3M | $4.3M | $5.5M | $4.0M | $5.3M |
| EPS | 3.48 | 3.48 | 4.00 | 2.29 | 3.49 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 64.3% | -2916.7% |
| Operating Margin | 30.6% | 30.6% | 36.8% | 25.9% | -11475.6% |
| Net Margin | 40.7% | 40.7% | 43.4% | 28.6% | 3301.1% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.18 | 0.39 | 0.58 |
| Current Ratio | 3.29 | 3.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.9M | $2.9M | $1.1M | $-3.9M | $-5.4M |
| Returns | |||||
| ROE | 10.1% | 10.1% | 13.0% | 8.5% | 14.2% |
| Valuation | |||||
| P/E | 147.42 | 147.42 | 21.00 | 8.39 | 8.38 |
| EV/EBITDA | 35.47 | 35.47 | 13.70 | 1.32 | 3.42 |
| P/B | 5.33 | 5.33 | 2.72 | 0.72 | 1.19 |
| Growth & Yield | |||||
| Revenue Growth | -7.1% | -7.1% | 14.9% | 7481.1% | — |
| EPS Growth | -13.0% | -13.0% | 74.7% | -34.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
67.0%
EPS terminal req.
$16.22
Spread vs growth
-80.0%
5Y implied EPS CAGR
41.3%
EPS terminal req.
$19.63
Spread vs growth
-54.3%
10Y implied EPS CAGR
24.7%
EPS terminal req.
$31.61
Spread vs growth
-37.7%
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
+115.3%
Start / end P/E
21.2x → 52.5x
EPS bridge
4.00 → 3.48
Residual
-19.2%
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.