Consumer Cyclical / Department StoresJohannesburg
$7586.00
-352.00 (-4.43%)
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 15%
FCF escenarios
weak_data · normalized FCF $1.5B · quality 32.0/100
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
47/100
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
$34.3B
P/E
22.3x
↑EV/EBITDA
850.4x
↑ROE
46.8%
↑Gross Margin
21.6%
↓Debt/Equity
1.65
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+13.5%
FCF CAGR
+71.0%
FCF margin
3.2%
FCF / Net income
0.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $46.68B · net income $1.56B · FCF $1.47B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $46.68B | $46.68B | $42.60B | $37.42B | $31.90B |
| Net Income | $1.56B | $1.56B | $1.38B | $1.39B | $1.10B |
| EBITDA | $4.04B | $4.04B | $3.62B | $3.32B | $2.84B |
| EPS | — | — | — | 2.81 | 2.24 |
| Gross Margin | 21.6% | 21.6% | 21.3% | 21.2% | 21.1% |
| Operating Margin | 5.7% | 5.7% | 5.4% | 5.6% | 5.1% |
| Net Margin | 3.3% | 3.3% | 3.2% | 3.7% | 3.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.65 | 1.65 | 2.91 | 2.34 | 4.20 |
| Current Ratio | 0.92 | 0.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.47B | $1.47B | $-7.77B | $1.75B | $294.0M |
| Returns | |||||
| ROE | 46.8% | 46.8% | 71.2% | 75.2% | 117.8% |
| Valuation | |||||
| P/E | 22.31 | 22.31 | — | — | — |
| EV/EBITDA | 850.39 | 850.39 | 10.17 | — | — |
| P/B | 1032.80 | 1032.80 | 16.32 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 9.6% | 9.6% | 13.8% | 17.3% | — |
| EPS Growth | — | — | — | 25.5% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+11423.7%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+11421.9%
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.