Industrials / Specialty Business ServicesJohannesburg
$1380.00
-4.00 (-0.29%)
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 $428.3M · quality 77.7/100
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
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
$6.6B
P/E
9.7x
↓EV/EBITDA
607.4x
↑ROE
18.7%
↑Gross Margin
16.1%
↓Debt/Equity
0.24
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.5%
FCF CAGR
+28.9%
FCF margin
3.8%
FCF / Net income
0.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.81B · net income $691.3M · FCF $482.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.81B | $12.81B | $12.52B | $11.32B | $9.49B |
| Net Income | $691.3M | $691.3M | $605.2M | $594.1M | $364.7M |
| EBITDA | $1.09B | $1.09B | $976.9M | $914.3M | $637.5M |
| EPS | — | — | 1.24 | 1.23 | 0.78 |
| Gross Margin | 16.1% | 16.1% | 15.3% | 15.2% | 15.0% |
| Operating Margin | 6.4% | 6.4% | 6.0% | 5.8% | 5.6% |
| Net Margin | 5.4% | 5.4% | 4.8% | 5.2% | 3.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.24 | 0.24 | 0.23 | 0.32 | 0.32 |
| Current Ratio | 1.99 | 1.99 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $482.9M | $482.9M | $428.3M | $270.7M | $225.6M |
| Returns | |||||
| ROE | 18.7% | 18.7% | 18.9% | 22.0% | 17.0% |
| Valuation | |||||
| P/E | 9.65 | 9.65 | 1314.29 | 943.86 | 835.69 |
| EV/EBITDA | 607.37 | 607.37 | 813.82 | 613.14 | 478.02 |
| P/B | 179.69 | 179.69 | 248.50 | 207.20 | 141.69 |
| Growth & Yield | |||||
| Revenue Growth | 2.3% | 2.3% | 10.6% | 19.4% | — |
| EPS Growth | — | — | 1.1% | 58.0% | — |
| Dividend Yield | 2.1% | 2.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-22.9%
Start / end P/E
n/dx → n/dx
EPS bridge
1.24 → n/d
Residual
-25.0%
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.