Real Estate / Real Estate ServicesJohannesburg
$745.00
-2.00 (-0.27%)
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 37.0/100
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
42/100
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
$15.7B
P/E
7.8x
↓EV/EBITDA
12236.8x
↑ROE
11.1%
↑Gross Margin
63.8%
↑Debt/Equity
0.72
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+24.3%
FCF CAGR
—
FCF margin
4.3%
FCF / Net income
0.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $147.8M · net income $103.0M · FCF $6.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $147.8M | $147.8M | $108.2M | $80.2M | $77.0M |
| Net Income | $103.0M | $103.0M | $64.9M | $407.7M | $25.2M |
| EBITDA | $125.5M | $125.5M | $67.5M | $385.9M | $50.1M |
| EPS | 0.05 | 0.05 | 0.03 | 0.23 | 0.02 |
| Gross Margin | 63.8% | 63.8% | 61.4% | 52.0% | 58.9% |
| Operating Margin | 57.8% | 57.8% | 54.3% | 43.9% | 50.6% |
| Net Margin | 69.7% | 69.7% | 60.0% | 508.3% | 32.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.72 | 0.72 | 0.55 | 0.48 | 1.06 |
| Current Ratio | 1.76 | 1.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.4M | $6.4M | $20.5M | $24.9M | $-5.5M |
| Returns | |||||
| ROE | 11.1% | 11.1% | 7.6% | 53.6% | 7.0% |
| Valuation | |||||
| P/E | 7.84 | 7.84 | 23633.72 | 3150.15 | 44342.11 |
| EV/EBITDA | 12236.81 | 12236.81 | 22728.48 | 3328.91 | 22272.72 |
| P/B | 1652.22 | 1652.22 | 1794.04 | 1689.63 | 3125.18 |
| Growth & Yield | |||||
| Revenue Growth | 36.6% | 36.6% | 34.9% | 4.1% | — |
| EPS Growth | 45.3% | 45.3% | -85.1% | 1420.4% | — |
| Dividend Yield | 7.3% | 7.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
997.6%
EPS terminal req.
$66.11
Spread vs growth
-952.2%
5Y implied EPS CAGR
337.3%
EPS terminal req.
$79.99
Spread vs growth
-292.0%
10Y implied EPS CAGR
119.3%
EPS terminal req.
$128.82
Spread vs growth
-74.0%
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
-4.0%
Start / end P/E
24418.6x → 14900.0x
EPS bridge
0.03 → 0.05
Residual
-17.7%
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.