Real Estate / Real Estate ServicesJohannesburg
$2361.00
-29.00 (-1.21%)
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 47.0/100
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
43/100
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
$28.9B
P/E
8.4x
↓EV/EBITDA
505.8x
↑ROE
8.8%
↑Gross Margin
68.3%
↑Debt/Equity
0.86
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+20.4%
FCF CAGR
+11.7%
FCF margin
28.4%
FCF / Net income
0.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.02B · net income $2.68B · FCF $1.71B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.02B | $6.02B | $4.38B | $3.79B | $3.45B |
| Net Income | $2.68B | $2.68B | $4.33B | $5.92B | $777.8M |
| EBITDA | $5.68B | $5.68B | $7.55B | $5.85B | $1.82B |
| EPS | 2.21 | 2.21 | 3.66 | 2.80 | 0.70 |
| Gross Margin | 68.3% | 68.3% | 59.7% | 59.2% | 60.4% |
| Operating Margin | 67.4% | 67.4% | 52.2% | 51.9% | 52.7% |
| Net Margin | 44.5% | 44.5% | 98.8% | 156.2% | 22.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.86 | 0.86 | 0.72 | 0.57 | 0.71 |
| Current Ratio | 0.72 | 0.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.71B | $1.71B | $428.1M | $1.02B | $1.22B |
| Returns | |||||
| ROE | 8.8% | 8.8% | 14.5% | 17.8% | 2.9% |
| Valuation | |||||
| P/E | 8.43 | 8.43 | 450.95 | 457.94 | 1586.98 |
| EV/EBITDA | 505.82 | 505.82 | 261.41 | 466.48 | 1302.87 |
| P/B | 93.77 | 93.77 | 65.42 | 81.30 | 88.00 |
| Growth & Yield | |||||
| Revenue Growth | 37.2% | 37.2% | 15.7% | 9.9% | — |
| EPS Growth | -39.4% | -39.4% | 30.8% | 298.9% | — |
| Dividend Yield | 7.3% | 7.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
355.7%
EPS terminal req.
$209.50
Spread vs growth
-395.1%
5Y implied EPS CAGR
158.1%
EPS terminal req.
$253.49
Spread vs growth
-197.5%
10Y implied EPS CAGR
68.5%
EPS terminal req.
$408.26
Spread vs growth
-107.9%
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
+24.3%
Start / end P/E
551.9x → 1066.2x
EPS bridge
3.66 → 2.21
Residual
-36.8%
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.