Technology / Information Technology ServicesJohannesburg
$76.00
-2.00 (-2.56%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 32% · confianza 20%
FCF escenarios
weak_data · normalized FCF $22.4M · quality 32.3/100
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
39/100
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
$418M
P/E
7.6x
↓EV/EBITDA
520.3x
↑ROE
14.1%
↑Gross Margin
42.7%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2026 · 5 años de histórico normalizado
Revenue CAGR
+15.1%
FCF CAGR
—
FCF margin
0.8%
FCF / Net income
0.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.16B · net income $54.3M · FCF $9.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.16B | $1.16B | $1.00B | $696.0M | $576.8M |
| Net Income | $54.3M | $54.3M | $39.2M | $15.4M | $11.2M |
| EBITDA | $77.5M | $77.5M | $54.9M | $27.6M | $17.7M |
| EPS | — | — | — | 0.02 | 0.02 |
| Gross Margin | 42.7% | 42.7% | 41.4% | 43.7% | 47.9% |
| Operating Margin | 6.5% | 6.5% | 3.9% | 3.4% | 1.1% |
| Net Margin | 4.7% | 4.7% | 3.9% | 2.2% | 1.9% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.04 | — |
| Current Ratio | 0.98 | 0.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $9.0M | $9.0M | $22.4M | $29.5M | $-5.9M |
| Returns | |||||
| ROE | 14.1% | 14.1% | 11.8% | 5.4% | 3.9% |
| Valuation | |||||
| P/E | 7.60 | 7.60 | — | 1093.36 | 1356.93 |
| EV/EBITDA | 520.32 | 520.32 | 678.37 | 607.61 | 853.63 |
| P/B | 104.60 | 104.60 | 112.73 | 58.73 | 52.72 |
| Growth & Yield | |||||
| Revenue Growth | 16.3% | 16.3% | 43.8% | 20.7% | — |
| EPS Growth | — | — | — | 40.3% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+15.6%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+11.8%
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.