Financial Services / Financial Data & Stock ExchangesJohannesburg
$14750.00
-122.00 (-0.82%)
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 77.0/100
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
57/100
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
$11.9B
P/E
11.4x
↓EV/EBITDA
206.7x
↑ROE
21.1%
↑Gross Margin
54.5%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.7%
FCF CAGR
+11.6%
FCF margin
32.0%
FCF / Net income
1.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.40B · net income $1.07B · FCF $1.09B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.40B | $3.40B | $2.97B | $2.81B | $2.65B |
| Net Income | $1.07B | $1.07B | $917.8M | $831.0M | $748.6M |
| EBITDA | $5.91B | $5.91B | $5.89B | $6.00B | $4.48B |
| EPS | 12.90 | 12.90 | 11.05 | 10.02 | 9.01 |
| Gross Margin | 54.5% | 54.5% | 53.2% | 53.6% | 58.6% |
| Operating Margin | 31.3% | 31.3% | 27.7% | 28.7% | 28.3% |
| Net Margin | 31.5% | 31.5% | 30.9% | 29.5% | 28.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.04 | 0.03 | 0.05 |
| Current Ratio | 1.04 | 1.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.09B | $1.09B | $953.3M | $943.6M | $784.6M |
| Returns | |||||
| ROE | 21.1% | 21.1% | 19.6% | 18.9% | 17.9% |
| Valuation | |||||
| P/E | 11.44 | 11.44 | 1076.21 | 894.30 | 1182.22 |
| EV/EBITDA | 206.69 | 206.69 | 163.87 | 123.51 | 197.10 |
| P/B | 241.81 | 241.81 | 206.55 | 169.43 | 212.07 |
| Growth & Yield | |||||
| Revenue Growth | 14.5% | 14.5% | 5.6% | 6.2% | — |
| EPS Growth | 16.7% | 16.7% | 10.3% | 11.2% | — |
| Dividend Yield | 6.5% | 6.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
366.4%
EPS terminal req.
$1308.82
Spread vs growth
-349.7%
5Y implied EPS CAGR
161.7%
EPS terminal req.
$1583.67
Spread vs growth
-145.0%
10Y implied EPS CAGR
69.7%
EPS terminal req.
$2550.51
Spread vs growth
-52.9%
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
+17.6%
Start / end P/E
1200.8x → 1143.6x
EPS bridge
11.05 → 12.90
Residual
-0.8%
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.