Real Estate / Real Estate ServicesJohannesburg
$1120.00
+18.00 (+1.63%)
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 53.0/100
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
50/100
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
$3.7B
P/E
3.9x
↓EV/EBITDA
285.0x
↑ROE
16.2%
↑Gross Margin
79.3%
↑Debt/Equity
1.10
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+4.9%
FCF CAGR
—
FCF margin
3.2%
FCF / Net income
0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.32B · net income $949.6M · FCF $42.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.32B | $1.32B | $1.26B | $1.25B | $1.15B |
| Net Income | $949.6M | $949.6M | $557.2M | $1.14B | $158.5M |
| EBITDA | $1.32B | $1.32B | $1.22B | $1.19B | $1.31B |
| EPS | 2.88 | 2.88 | 1.69 | 0.04 | 0.01 |
| Gross Margin | 79.3% | 79.3% | 70.5% | 83.0% | — |
| Operating Margin | 70.2% | 70.2% | 63.0% | 67.8% | 78.1% |
| Net Margin | 71.8% | 71.8% | 44.1% | 91.2% | 13.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.10 | 1.10 | 1.15 | 1.27 | 2.05 |
| Current Ratio | 0.94 | 0.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $42.0M | $42.0M | $58.3M | $149.0M | $-819.9M |
| Returns | |||||
| ROE | 16.2% | 16.2% | 10.4% | 22.9% | 5.0% |
| Valuation | |||||
| P/E | 3.89 | 3.89 | 6.21 | 178.82 | 1129.03 |
| EV/EBITDA | 284.98 | 284.98 | 7.75 | 6.89 | 6.22 |
| P/B | 63.24 | 63.24 | 0.65 | 0.41 | 0.56 |
| Growth & Yield | |||||
| Revenue Growth | 4.6% | 4.6% | 0.8% | 9.3% | — |
| EPS Growth | 70.4% | 70.4% | 3876.5% | 585.5% | — |
| Dividend Yield | 10.6% | 10.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
225.6%
EPS terminal req.
$99.38
Spread vs growth
-155.2%
5Y implied EPS CAGR
110.9%
EPS terminal req.
$120.25
Spread vs growth
-40.5%
10Y implied EPS CAGR
52.3%
EPS terminal req.
$193.67
Spread vs growth
18.1%
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
+10679.9%
Start / end P/E
6.2x → 388.9x
EPS bridge
1.69 → 2.88
Residual
+4379.4%
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.