Technology / Computer HardwareJohannesburg
$1450.00
-49.00 (-3.27%)
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 16%
FCF escenarios
weak_data · normalized FCF $-140.2M · quality 33.7/100
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
41/100
C
Piotroski
8/9
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
$785M
P/E
11.0x
↓EV/EBITDA
294.7x
↑ROE
2.5%
↓Gross Margin
13.3%
↓Debt/Equity
0.83
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.9%
FCF CAGR
+197.8%
FCF margin
7.3%
FCF / Net income
13.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.18B · net income $38.8M · FCF $521.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.18B | $7.18B | $8.45B | $10.13B | $8.91B |
| Net Income | $38.8M | $38.8M | $21.4M | $219.6M | $220.0M |
| EBITDA | $270.0M | $270.0M | $330.9M | $521.0M | $447.1M |
| EPS | 0.72 | 0.72 | 0.37 | 3.77 | 3.51 |
| Gross Margin | 13.3% | 13.3% | 12.2% | 13.9% | 14.3% |
| Operating Margin | 2.4% | 2.4% | 2.9% | 5.7% | 5.4% |
| Net Margin | 0.5% | 0.5% | 0.3% | 2.2% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.83 | 0.83 | 1.39 | 1.53 | 1.51 |
| Current Ratio | 1.46 | 1.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $521.8M | $521.8M | $-246.5M | $-140.2M | $19.8M |
| Returns | |||||
| ROE | 2.5% | 2.5% | 1.4% | 14.0% | 15.6% |
| Valuation | |||||
| P/E | 10.98 | 10.98 | 2543.55 | 447.95 | 462.73 |
| EV/EBITDA | 294.68 | 294.68 | 169.93 | 192.74 | 231.58 |
| P/B | 50.53 | 50.53 | 35.90 | 62.76 | 72.03 |
| Growth & Yield | |||||
| Revenue Growth | -15.0% | -15.0% | -16.6% | 13.7% | — |
| EPS Growth | 92.2% | 92.2% | -90.1% | 7.4% | — |
| Dividend Yield | 0.9% | 0.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
464.0%
EPS terminal req.
$128.66
Spread vs growth
-371.8%
5Y implied EPS CAGR
193.3%
EPS terminal req.
$155.68
Spread vs growth
-101.1%
10Y implied EPS CAGR
79.6%
EPS terminal req.
$250.73
Spread vs growth
12.6%
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
+11.7%
Start / end P/E
3508.4x → 2022.0x
EPS bridge
0.37 → 0.72
Residual
-39.1%
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.