Real Estate / REIT - RetailJohannesburg
$1810.00
+0.00 (+0.00%)
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 100% · confianza 20%
FCF escenarios
weak_data · normalized FCF n/d · quality 49.0/100
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
41/100
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
$35.8B
P/E
10.2x
↓EV/EBITDA
1890.5x
↑ROE
13.3%
↑Gross Margin
N/A
•Debt/Equity
0.36
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
+41.1%
FCF CAGR
—
FCF margin
-23.2%
FCF / Net income
-0.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.18B · net income $1.47B · FCF $-505.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.18B | $2.18B | $2.04B | $1.91B | $550.1M |
| Net Income | $1.47B | $1.47B | $926.3M | $96.3M | $289.3M |
| EBITDA | $1.89B | $1.89B | $1.37B | $1.11B | $432.0M |
| EPS | — | — | 1.52 | 0.89 | 0.19 |
| Operating Margin | 52.9% | 52.9% | 51.5% | 52.6% | 58.2% |
| Net Margin | 67.3% | 67.3% | 45.4% | 5.0% | 52.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.36 | 0.36 | 0.53 | 0.55 | 0.49 |
| Current Ratio | 0.26 | 0.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-505.0M | $-505.0M | $60.7M | $52.9M | $47.0M |
| Returns | |||||
| ROE | 13.3% | 13.3% | 11.6% | 1.2% | 12.7% |
| Valuation | |||||
| P/E | 10.23 | 10.23 | 1116.07 | 1570.92 | — |
| EV/EBITDA | 1890.46 | 1890.46 | 1894.75 | 1880.97 | — |
| P/B | 324.21 | 324.21 | 324.13 | 270.91 | — |
| Growth & Yield | |||||
| Revenue Growth | 6.8% | 6.8% | 6.8% | 247.2% | — |
| EPS Growth | — | — | 70.8% | 376.9% | — |
| Dividend Yield | 8.1% | 8.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+13.9%
Start / end P/E
n/dx → n/dx
EPS bridge
1.52 → n/d
Residual
+5.8%
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.