Technology / Information Technology ServicesJohannesburg
$99.00
-1.00 (-1.00%)
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 35% · confianza 12%
FCF escenarios
weak_data · normalized FCF $-371.0M · quality 27.0/100
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
31/100
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
$773M
P/E
N/A
•EV/EBITDA
633.4x
↑ROE
-17.0%
↓Gross Margin
25.3%
↓Debt/Equity
2.99
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-56.5%
FCF CAGR
—
FCF margin
-17.5%
FCF / Net income
1.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.12B · net income $-238.0M · FCF $-371.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.12B | $2.12B | $2.16B | $2.08B | $25.69B |
| Net Income | $-238.0M | $-238.0M | $-985.0M | $-1.88B | $1.64B |
| EBITDA | $129.0M | $129.0M | $659.0M | $2.71B | $3.30B |
| EPS | -0.30 | -0.30 | -1.26 | -2.47 | 2.22 |
| Gross Margin | 25.3% | 25.3% | 22.5% | 17.0% | 14.8% |
| Operating Margin | 2.2% | 2.2% | -3.7% | -7.9% | 9.6% |
| Net Margin | -11.2% | -11.2% | -45.5% | -90.5% | 6.4% |
| Balance Sheet | |||||
| Debt/Equity | 2.99 | 2.99 | 2.96 | 4.70 | 3.06 |
| Current Ratio | 3.12 | 3.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-371.0M | $-371.0M | $123.0M | $-3.01B | $-4.66B |
| Returns | |||||
| ROE | -17.0% | -17.0% | -59.5% | -32.8% | 21.4% |
| Valuation | |||||
| EV/EBITDA | 633.42 | 633.42 | — | — | — |
| P/B | 55.62 | 55.62 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -2.1% | -2.1% | 4.2% | -91.9% | — |
| EPS Growth | 76.0% | 76.0% | 48.9% | -211.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+6971.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.26 → -0.30
Residual
+6971.4%
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.