Industrials / RailroadsJohannesburg
$650.00
+40.00 (+6.56%)
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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $137.1M · quality 45.7/100
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
46/100
C
Piotroski
3/9
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
$1.9B
P/E
5.1x
↓EV/EBITDA
N/A
•ROE
21.1%
↑Gross Margin
95.7%
↑Debt/Equity
0.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+5.9%
FCF CAGR
+17.5%
FCF margin
11.3%
FCF / Net income
0.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.84B · net income $382.3M · FCF $319.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.84B | $2.84B | $3.04B | $2.62B | $2.39B |
| Net Income | $382.3M | $382.3M | $380.6M | $389.9M | $277.5M |
| EBITDA | $566.7M | $566.7M | $556.5M | $635.0M | $501.1M |
| EPS | — | — | 1.26 | 1.31 | 0.95 |
| Gross Margin | 95.7% | 95.7% | 96.1% | 96.0% | 95.8% |
| Operating Margin | 17.2% | 17.2% | 15.2% | 16.6% | 14.2% |
| Net Margin | 13.5% | 13.5% | 12.5% | 14.9% | 11.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 0.27 | 0.19 | 0.12 |
| Current Ratio | 1.53 | 1.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $319.7M | $319.7M | $137.1M | $-152.5M | $197.1M |
| Returns | |||||
| ROE | 21.1% | 21.1% | 23.4% | 28.2% | 17.9% |
| Valuation | |||||
| P/E | 5.12 | 5.12 | 534.39 | 491.99 | 577.51 |
| EV/EBITDA | — | — | 365.28 | 301.82 | 318.84 |
| P/B | — | — | 125.03 | 138.92 | 103.61 |
| Growth & Yield | |||||
| Revenue Growth | -6.5% | -6.5% | 16.0% | 9.4% | — |
| EPS Growth | — | — | -3.5% | 38.2% | — |
| Dividend Yield | 13.1% | 13.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+6.0%
Start / end P/E
n/dx → n/dx
EPS bridge
1.26 → n/d
Residual
-7.0%
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.