Consumer Cyclical / Internet RetailJohannesburg
$92055.00
+8202.00 (+9.78%)
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 15%
FCF escenarios
weak_data · normalized FCF $936.0M · quality 30.3/100
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
37/100
D
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
$692.7B
P/E
8.4x
↓EV/EBITDA
5900.7x
↑ROE
23.6%
↑Gross Margin
40.3%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.5%
FCF CAGR
—
FCF margin
24.6%
FCF / Net income
0.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.18B · net income $5.24B · FCF $1.77B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.18B | $7.18B | $6.43B | $5.96B | $6.29B |
| Net Income | $5.24B | $5.24B | $2.85B | $4.33B | $12.22B |
| EBITDA | $13.34B | $13.34B | $7.78B | $10.47B | $19.15B |
| EPS | 5.95 | 5.95 | 14.76 | 19.98 | 41.27 |
| Gross Margin | 40.3% | 40.3% | 38.3% | 31.5% | 25.9% |
| Operating Margin | 1.7% | 1.7% | -2.8% | -7.2% | -13.1% |
| Net Margin | 73.0% | 73.0% | 44.4% | 72.7% | 194.2% |
| Balance Sheet | |||||
| Current Ratio | 3.71 | 3.71 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.77B | $1.77B | $936.0M | $-479.0M | $-981.0M |
| Returns | |||||
| ROE | 23.6% | 23.6% | 16.0% | 22.8% | 59.4% |
| Valuation | |||||
| P/E | 8.39 | 8.39 | 4548.86 | 3254.57 | 775.38 |
| EV/EBITDA | 5900.74 | 5900.74 | 1609.43 | 6469.59 | 485.01 |
| P/B | 3548.72 | 3548.72 | 700.89 | 3573.78 | 451.81 |
| Growth & Yield | |||||
| Revenue Growth | 11.7% | 11.7% | 7.9% | -5.3% | — |
| EPS Growth | -59.7% | -59.7% | -26.1% | -51.6% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1011.2%
EPS terminal req.
$8168.35
Spread vs growth
-1070.8%
5Y implied EPS CAGR
340.6%
EPS terminal req.
$9883.70
Spread vs growth
-400.2%
10Y implied EPS CAGR
120.1%
EPS terminal req.
$15917.80
Spread vs growth
-179.8%
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
-10.4%
Start / end P/E
7010.3x → 15461.0x
EPS bridge
14.76 → 5.95
Residual
-71.9%
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.