Industrials / Engineering & ConstructionJohannesburg
$433.00
+5.00 (+1.17%)
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 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $49.9M · quality 51.3/100
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
19/100
F
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
$567M
P/E
N/A
•EV/EBITDA
11619.8x
↑ROE
-47.2%
↓Gross Margin
3.0%
↓Debt/Equity
0.63
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.3%
FCF CAGR
+21.2%
FCF margin
1.9%
FCF / Net income
-0.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.63B · net income $-92.5M · FCF $49.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.63B | $2.63B | $3.06B | $2.41B | $2.02B |
| Net Income | $-92.5M | $-92.5M | $25.7M | $-103.9M | $11.6M |
| EBITDA | $4.9M | $4.9M | $108.1M | $-18.7M | $96.9M |
| EPS | -0.70 | -0.70 | 0.20 | -0.82 | 0.09 |
| Gross Margin | 3.0% | 3.0% | 5.7% | 1.6% | 7.9% |
| Operating Margin | -2.3% | -2.3% | 0.9% | -4.0% | 1.5% |
| Net Margin | -3.5% | -3.5% | 0.8% | -4.3% | 0.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.63 | 0.63 | 0.56 | 0.69 | 0.41 |
| Current Ratio | 0.89 | 0.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $49.9M | $49.9M | $75.7M | $-164.4M | $28.0M |
| Returns | |||||
| ROE | -47.2% | -47.2% | 9.1% | -41.4% | 3.5% |
| Valuation | |||||
| P/E | — | — | 3815.38 | — | 19750.00 |
| EV/EBITDA | 11619.82 | 11619.82 | 903.67 | — | 2361.78 |
| P/B | 289.54 | 289.54 | 346.76 | 426.88 | 694.18 |
| Growth & Yield | |||||
| Revenue Growth | -13.9% | -13.9% | 27.0% | 19.3% | — |
| EPS Growth | -461.0% | -461.0% | 123.7% | -1020.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-30.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.20 → -0.70
Residual
-30.2%
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.