Consumer Cyclical / RestaurantsJohannesburg
$193.00
+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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-34.4M · quality 49.7/100
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
42/100
C
Piotroski
2/9
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
$870M
P/E
16.1x
↓EV/EBITDA
1330.8x
↑ROE
5.5%
↑Gross Margin
N/A
•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
-69.9%
FCF CAGR
—
FCF margin
-11795.2%
FCF / Net income
-0.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $292000.0 · net income $61.2M · FCF $-34.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $292000.00 | $292000.00 | $1.4M | $1.4M | $10.7M |
| Net Income | $61.2M | $61.2M | $73.6M | $-15.2M | $-11.7M |
| EBITDA | $61.9M | $61.9M | $79.5M | $27.9M | $7.8M |
| EPS | 0.14 | 0.14 | 0.17 | -0.04 | -0.03 |
| Operating Margin | -16195.5% | -16195.5% | -3160.3% | -7454.0% | -963.6% |
| Net Margin | 20959.2% | 20959.2% | 5125.1% | -1121.8% | -109.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | — | 0.03 |
| Current Ratio | 10.04 | 10.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-34.4M | $-34.4M | $-29.1M | $-110.0M | $60.9M |
| Returns | |||||
| ROE | 5.5% | 5.5% | 6.7% | -1.4% | -1.0% |
| Valuation | |||||
| P/E | 16.08 | 16.08 | 1948.66 | — | — |
| EV/EBITDA | 1330.81 | 1330.81 | 1803.53 | 4510.27 | 10980.12 |
| P/B | 74.17 | 74.17 | 130.41 | 117.18 | 75.00 |
| Growth & Yield | |||||
| Revenue Growth | -79.7% | -79.7% | 6.0% | -87.4% | — |
| EPS Growth | -16.5% | -16.5% | 584.2% | -29.7% | — |
| Dividend Yield | 4.8% | 4.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
392.7%
EPS terminal req.
$17.13
Spread vs growth
-409.1%
5Y implied EPS CAGR
170.5%
EPS terminal req.
$20.72
Spread vs growth
-186.9%
10Y implied EPS CAGR
72.5%
EPS terminal req.
$33.37
Spread vs growth
-88.9%
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
-24.1%
Start / end P/E
1639.4x → 1396.6x
EPS bridge
0.17 → 0.14
Residual
+2.4%
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.