Consumer Defensive / Packaged FoodsJohannesburg
$420.00
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $355.4M · quality 66.7/100
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
7/9
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
$2.6B
P/E
32.3x
↑EV/EBITDA
307.5x
↑ROE
-0.0%
↓Gross Margin
22.0%
↓Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.6%
FCF CAGR
+34.2%
FCF margin
4.5%
FCF / Net income
-1341.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.33B · net income $-414000.0 · FCF $555.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.33B | $12.33B | $11.40B | $11.42B | $11.77B |
| Net Income | $-414000.00 | $-414000.00 | $-321.6M | $226.5M | $-5.2M |
| EBITDA | $814.7M | $814.7M | $607.0M | $995.3M | $723.2M |
| EPS | -0.00 | -0.00 | -0.54 | 0.38 | -0.01 |
| Gross Margin | 22.0% | 22.0% | 21.6% | 21.3% | 20.7% |
| Operating Margin | 4.9% | 4.9% | 4.5% | 4.9% | 4.1% |
| Net Margin | -0.0% | -0.0% | -2.8% | 2.0% | -0.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.17 | 0.15 | 0.17 |
| Current Ratio | 2.27 | 2.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $555.3M | $555.3M | $355.4M | $251.3M | $229.9M |
| Returns | |||||
| ROE | -0.0% | -0.0% | -6.6% | 4.3% | -0.1% |
| Valuation | |||||
| P/E | 32.31 | 32.31 | — | 868.42 | — |
| EV/EBITDA | 307.47 | 307.47 | 403.98 | 197.94 | 486.99 |
| P/B | 52.17 | 52.17 | 50.18 | 37.13 | 67.60 |
| Growth & Yield | |||||
| Revenue Growth | 8.2% | 8.2% | -0.2% | -3.0% | — |
| EPS Growth | 99.8% | 99.8% | -242.1% | 4322.2% | — |
| Dividend Yield | 6.7% | 6.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+37.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.54 → -0.00
Residual
+31.3%
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.