Consumer Defensive / Packaged FoodsJohannesburg
$600.00
+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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $-82.2M · quality 60.3/100
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
37/100
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
$1.4B
P/E
33.3x
↑EV/EBITDA
82922.5x
↑ROE
1.4%
↓Gross Margin
N/A
•Debt/Equity
0.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-0.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $44.0M · FCF $-23.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $44.0M | $44.0M | $-200.4M | $291.3M | $189.9M |
| EBITDA | $1.8M | $1.8M | $-10.2M | $751.5M | $597.1M |
| EPS | 0.18 | 0.18 | -0.82 | 1.17 | 0.76 |
| Balance Sheet | |||||
| Debt/Equity | 0.41 | 0.41 | 0.55 | 1.44 | 1.46 |
| Current Ratio | 1.69 | 1.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-23.1M | $-23.1M | $-668.9M | $-82.2M | $173.4M |
| Returns | |||||
| ROE | 1.4% | 1.4% | -6.2% | 8.1% | 5.7% |
| Valuation | |||||
| P/E | 33.33 | 33.33 | — | 480.27 | 694.85 |
| EV/EBITDA | 82922.46 | 82922.46 | — | 192.45 | 228.77 |
| P/B | 48.69 | 48.69 | 0.38 | 39.11 | 39.69 |
| Growth & Yield | |||||
| EPS Growth | 121.6% | 121.6% | -170.8% | 54.0% | — |
| Dividend Yield | 8.3% | 8.3% | — | — | — |
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
568.8%
EPS terminal req.
$53.24
Spread vs growth
-447.2%
5Y implied EPS CAGR
224.9%
EPS terminal req.
$64.42
Spread vs growth
-103.3%
10Y implied EPS CAGR
89.0%
EPS terminal req.
$103.75
Spread vs growth
32.5%
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
+54.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.82 → 0.18
Residual
+46.3%
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.