Technology / Information Technology ServicesJohannesburg
$2880.00
-28.00 (-0.93%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $641.0M · quality 71.3/100
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
59/100
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
$11.0B
P/E
14.2x
↓EV/EBITDA
571.4x
↑ROE
16.5%
↑Gross Margin
19.8%
↓Debt/Equity
0.38
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+4.5%
FCF CAGR
+8.6%
FCF margin
6.7%
FCF / Net income
0.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.64B · net income $727.0M · FCF $641.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.64B | $9.64B | $9.59B | $9.60B | $8.45B |
| Net Income | $727.0M | $727.0M | $390.0M | $-170.0M | $-4.0M |
| EBITDA | $1.93B | $1.93B | $1.79B | $1.48B | $1.25B |
| EPS | — | — | 1.00 | -0.45 | -0.01 |
| Gross Margin | 19.8% | 19.8% | 18.2% | 14.8% | 14.2% |
| Operating Margin | 12.5% | 12.5% | 10.4% | 7.6% | 7.7% |
| Net Margin | 7.5% | 7.5% | 4.1% | -1.8% | -0.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.38 | 0.38 | 0.42 | 0.56 | 0.53 |
| Current Ratio | 1.69 | 1.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $641.0M | $641.0M | $582.0M | $658.0M | $501.0M |
| Returns | |||||
| ROE | 16.5% | 16.5% | 9.7% | -4.3% | -0.1% |
| Valuation | |||||
| P/E | 14.19 | 14.19 | 1981.00 | — | — |
| EV/EBITDA | 571.37 | 571.37 | 433.29 | 300.55 | 253.67 |
| P/B | 251.10 | 251.10 | 193.33 | 113.17 | 75.04 |
| Growth & Yield | |||||
| Revenue Growth | 0.5% | 0.5% | -0.2% | 13.7% | — |
| EPS Growth | — | — | 322.2% | -4400.0% | — |
| Dividend Yield | 4.8% | 4.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+30.7%
Start / end P/E
n/dx → n/dx
EPS bridge
1.00 → n/d
Residual
+25.8%
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.