Real Estate / Real Estate - DevelopmentJohannesburg
$419.00
-3.00 (-0.72%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 22.0/100
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
48/100
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
$2.0B
P/E
8.2x
↓EV/EBITDA
N/A
•ROE
5.4%
↑Gross Margin
27.5%
↓Debt/Equity
0.71
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-6.8%
FCF CAGR
-0.3%
FCF margin
5.4%
FCF / Net income
0.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.69B · net income $245.3M · FCF $145.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.69B | $2.69B | $2.22B | $2.36B | $3.33B |
| Net Income | $245.3M | $245.3M | $232.7M | $215.7M | $436.3M |
| EBITDA | $437.8M | $437.8M | $404.0M | $393.0M | $656.5M |
| EPS | — | — | — | 0.46 | 0.94 |
| Gross Margin | 27.5% | 27.5% | 30.3% | 28.3% | 28.9% |
| Operating Margin | 13.0% | 13.0% | 14.5% | 13.3% | 17.1% |
| Net Margin | 9.1% | 9.1% | 10.5% | 9.2% | 13.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.71 | 0.71 | 0.76 | 0.77 | 0.77 |
| Current Ratio | 3.05 | 3.05 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $145.8M | $145.8M | $-285.0M | $-368.8M | $147.2M |
| Returns | |||||
| ROE | 5.4% | 5.4% | 5.5% | 5.4% | 11.4% |
| Valuation | |||||
| P/E | 8.22 | 8.22 | — | 428.76 | 342.66 |
| EV/EBITDA | — | — | 245.18 | 242.39 | 231.30 |
| P/B | — | — | 22.58 | 23.08 | 38.98 |
| Growth & Yield | |||||
| Revenue Growth | 21.3% | 21.3% | -5.7% | -29.2% | — |
| EPS Growth | — | — | — | -50.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+97.1%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+97.1%
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.