Industrials / ConglomeratesJohannesburg
$280.00
-8.00 (-2.81%)
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 17%
FCF escenarios
weak_data · normalized FCF $-492.0M · quality 39.3/100
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
44/100
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
$7.0B
P/E
56.0x
↑EV/EBITDA
260.0x
↑ROE
0.1%
↓Gross Margin
17.4%
↓Debt/Equity
0.82
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.9%
FCF CAGR
—
FCF margin
0.2%
FCF / Net income
6.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $29.61B · net income $10.0M · FCF $60.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $29.61B | $29.61B | $29.06B | $29.63B | $27.98B |
| Net Income | $10.0M | $10.0M | $1.09B | $528.0M | $1.75B |
| EBITDA | $2.76B | $2.76B | $3.75B | $3.27B | $4.26B |
| EPS | 0.00 | 0.00 | 0.43 | 0.21 | 0.69 |
| Gross Margin | 17.4% | 17.4% | 17.7% | 17.2% | 19.7% |
| Operating Margin | 5.7% | 5.7% | 6.3% | 6.6% | 9.8% |
| Net Margin | 0.0% | 0.0% | 3.8% | 1.8% | 6.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.82 | 0.82 | 0.78 | 0.83 | 0.80 |
| Current Ratio | 1.42 | 1.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $60.0M | $60.0M | $-492.0M | $-742.0M | $-148.0M |
| Returns | |||||
| ROE | 0.1% | 0.1% | 8.7% | 4.6% | 15.1% |
| Valuation | |||||
| P/E | 56.00 | 56.00 | 694.44 | 1258.37 | 637.96 |
| EV/EBITDA | 260.01 | 260.01 | 203.97 | 204.89 | 263.37 |
| P/B | 56.95 | 56.95 | 60.63 | 57.40 | 96.60 |
| Growth & Yield | |||||
| Revenue Growth | 1.9% | 1.9% | -1.9% | 5.9% | — |
| EPS Growth | -99.1% | -99.1% | 106.7% | -69.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1738.2%
EPS terminal req.
$24.85
Spread vs growth
-1837.3%
5Y implied EPS CAGR
495.9%
EPS terminal req.
$30.06
Spread vs growth
-595.0%
10Y implied EPS CAGR
156.0%
EPS terminal req.
$48.42
Spread vs growth
-255.1%
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
+12.6%
Start / end P/E
569.4x → 69250.0x
EPS bridge
0.43 → 0.00
Residual
-11949.3%
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.