Real Estate / Real Estate ServicesBSE
$1.86
+0.08 (+4.62%)
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 21.0/100
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
33/100
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
$154M
P/E
12.4x
↑EV/EBITDA
9.3x
↓ROE
3.5%
↓Gross Margin
144.4%
↑Debt/Equity
0.43
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-67.4%
FCF CAGR
—
FCF margin
-544.7%
FCF / Net income
-12.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $34.3M · net income $15.4M · FCF $-186.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $34.3M | $34.3M | $16.0M | $5.9M | $991.3M |
| Net Income | $15.4M | $15.4M | $10.1M | $5.2M | $20.6M |
| EBITDA | $36.9M | $36.9M | $35.4M | $14.5M | $110.2M |
| EPS | — | — | 0.27 | 0.10 | 0.40 |
| Gross Margin | 144.4% | 144.4% | 999.8% | 1111.4% | 16.8% |
| Operating Margin | 65.4% | 65.4% | 214.8% | 215.5% | 10.7% |
| Net Margin | 45.0% | 45.0% | 63.2% | 87.3% | 2.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 1.89 | 1.52 | 3.36 |
| Current Ratio | 1.29 | 1.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-186.9M | $-186.9M | $32.7M | $-44.0M | $725.8M |
| Returns | |||||
| ROE | 3.5% | 3.5% | 7.0% | 3.6% | 22.0% |
| Valuation | |||||
| P/E | 12.40 | 12.40 | 40.78 | — | — |
| EV/EBITDA | 9.28 | 9.28 | 19.43 | — | — |
| P/B | 0.35 | 0.35 | 2.84 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 114.1% | 114.1% | 171.0% | -99.4% | — |
| EPS Growth | — | — | 173.0% | -75.0% | — |
| Dividend Yield | 5.5% | 5.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-77.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.27 → n/d
Residual
-83.1%
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.