Communication Services / PublishingJohannesburg
$1254.00
-24.00 (-1.89%)
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 32% · confianza 24%
FCF escenarios
weak_data · normalized FCF $589.3M · quality 55.3/100
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
44/100
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
$4.4B
P/E
7.6x
↓EV/EBITDA
429.0x
↑ROE
7.4%
↑Gross Margin
47.3%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.9%
FCF CAGR
—
FCF margin
8.8%
FCF / Net income
0.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.71B · net income $599.7M · FCF $589.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.71B | $6.71B | $6.65B | $6.97B | $5.98B |
| Net Income | $599.7M | $599.7M | $655.8M | $733.8M | $551.8M |
| EBITDA | $1.03B | $1.03B | $1.11B | $1.19B | $927.9M |
| EPS | 1.68 | 1.68 | 1.83 | 2.03 | 1.51 |
| Gross Margin | 47.3% | 47.3% | 46.1% | 45.9% | 49.6% |
| Operating Margin | 8.5% | 8.5% | 7.4% | 26.8% | 9.9% |
| Net Margin | 8.9% | 8.9% | 9.9% | 10.5% | 9.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 3.96 | 3.96 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $589.3M | $589.3M | $607.3M | $224.6M | $-113.0M |
| Returns | |||||
| ROE | 7.4% | 7.4% | 8.5% | 10.1% | 8.1% |
| Valuation | |||||
| P/E | 7.55 | 7.55 | 554.95 | 496.31 | 588.62 |
| EV/EBITDA | 428.98 | 428.98 | 324.80 | 303.71 | 348.21 |
| P/B | 54.78 | 54.78 | 46.98 | 50.14 | 47.47 |
| Growth & Yield | |||||
| Revenue Growth | 0.9% | 0.9% | -4.7% | 16.6% | — |
| EPS Growth | -7.9% | -7.9% | -10.0% | 34.5% | — |
| Dividend Yield | 13.7% | 13.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
304.3%
EPS terminal req.
$111.27
Spread vs growth
-312.2%
5Y implied EPS CAGR
140.2%
EPS terminal req.
$134.64
Spread vs growth
-148.1%
10Y implied EPS CAGR
62.5%
EPS terminal req.
$216.84
Spread vs growth
-70.5%
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
+19.6%
Start / end P/E
642.4x → 739.3x
EPS bridge
1.83 → 1.68
Residual
-1.2%
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.