Consumer Cyclical / Auto PartsJohannesburg
$500.00
-5.00 (-0.99%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-298.3M · quality 19.7/100
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
17/100
F
Piotroski
5/9
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
$975M
P/E
N/A
•EV/EBITDA
92.5x
↑ROE
-20.4%
↓Gross Margin
16.0%
↓Debt/Equity
2.50
↑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
—
FCF margin
6.0%
FCF / Net income
-2.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.87B · net income $-451.9M · FCF $1.08B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $17.87B | $17.87B | $11.38B | $12.06B | $13.91B |
| Net Income | $-451.9M | $-451.9M | $-4.16B | $95.5M | $-40.4M |
| EBITDA | $1.10B | $1.10B | $1.27B | $872.5M | $951.7M |
| EPS | — | — | -21.46 | 0.48 | -0.21 |
| Gross Margin | 16.0% | 16.0% | 12.1% | 11.9% | 8.9% |
| Operating Margin | 6.1% | 6.1% | 4.8% | 5.5% | 3.3% |
| Net Margin | -2.5% | -2.5% | -36.6% | 0.8% | -0.3% |
| Balance Sheet | |||||
| Debt/Equity | 2.50 | 2.50 | 1.45 | 0.71 | 0.77 |
| Current Ratio | 1.82 | 1.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.08B | $1.08B | $-298.3M | $-489.2M | $-1.10B |
| Returns | |||||
| ROE | -20.4% | -20.4% | -154.6% | 1.8% | -0.8% |
| Valuation | |||||
| P/E | — | — | — | 3541.67 | — |
| EV/EBITDA | 92.51 | 92.51 | 149.86 | 388.77 | 529.16 |
| P/B | 44.05 | 44.05 | 69.62 | 62.22 | 98.86 |
| Growth & Yield | |||||
| Revenue Growth | 57.1% | 57.1% | -5.6% | -13.3% | — |
| EPS Growth | — | — | -4570.8% | 328.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-42.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-21.46 → n/d
Residual
-42.1%
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.