Communication Services / BroadcastingJohannesburg
$4900.00
+0.00 (+0.00%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $46.8M · quality 82.3/100
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
56/100
C
Piotroski
5/9
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
$340M
P/E
5.8x
↓EV/EBITDA
382.4x
↑ROE
16.8%
↑Gross Margin
69.9%
↑Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.9%
FCF CAGR
+4.4%
FCF margin
14.9%
FCF / Net income
0.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $314.9M · net income $55.9M · FCF $46.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $314.9M | $314.9M | $290.1M | $268.7M | $250.8M |
| Net Income | $55.9M | $55.9M | $55.4M | $36.6M | $29.3M |
| EBITDA | $88.7M | $88.7M | $86.3M | $63.7M | $47.1M |
| EPS | 8.07 | 8.07 | 7.92 | 4.86 | 3.72 |
| Gross Margin | 69.9% | 69.9% | 71.2% | 74.5% | 72.2% |
| Operating Margin | 18.1% | 18.1% | 16.0% | 15.5% | 15.9% |
| Net Margin | 17.7% | 17.7% | 19.1% | 13.6% | 11.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.18 | — | — |
| Current Ratio | 1.34 | 1.34 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $46.8M | $46.8M | $59.6M | $37.2M | $41.1M |
| Returns | |||||
| ROE | 16.8% | 16.8% | 18.8% | 14.9% | 11.7% |
| Valuation | |||||
| P/E | 5.83 | 5.83 | 4.80 | 648.82 | 1125.74 |
| EV/EBITDA | 382.35 | 382.35 | 2.75 | 371.68 | 698.99 |
| P/B | 102.08 | 102.08 | 0.90 | 96.57 | 131.81 |
| Growth & Yield | |||||
| Revenue Growth | 8.5% | 8.5% | 8.0% | 7.1% | — |
| EPS Growth | 1.8% | 1.8% | 63.2% | 30.4% | — |
| Dividend Yield | 10.2% | 10.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
277.8%
EPS terminal req.
$434.79
Spread vs growth
-275.9%
5Y implied EPS CAGR
130.6%
EPS terminal req.
$526.10
Spread vs growth
-128.8%
10Y implied EPS CAGR
59.3%
EPS terminal req.
$847.29
Spread vs growth
-57.5%
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
+29.4%
Start / end P/E
518.7x → 607.5x
EPS bridge
7.92 → 8.07
Residual
+0.3%
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.