Technology / Consumer ElectronicsJohannesburg
$2750.00
+0.00 (+0.00%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-16.0M · quality 43.7/100
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
48/100
C
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
$568M
P/E
6.2x
↓EV/EBITDA
433.6x
↑ROE
5.1%
↑Gross Margin
19.6%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.1%
FCF CAGR
—
FCF margin
-1.1%
FCF / Net income
-0.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.29B · net income $80.9M · FCF $-25.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.29B | $2.29B | $2.06B | $1.90B | $2.15B |
| Net Income | $80.9M | $80.9M | $73.9M | $70.6M | $84.8M |
| EBITDA | $130.1M | $130.1M | $114.7M | $95.3M | $133.3M |
| EPS | 3.92 | 3.92 | 3.52 | 3.30 | 3.94 |
| Gross Margin | 19.6% | 19.6% | 19.7% | 17.6% | 21.1% |
| Operating Margin | 3.7% | 3.7% | 1.8% | -0.6% | 4.7% |
| Net Margin | 3.5% | 3.5% | 3.6% | 3.7% | 3.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.02 | 0.04 | 0.05 |
| Current Ratio | 10.81 | 10.81 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-25.2M | $-25.2M | $-16.0M | $195.8M | $-184.0M |
| Returns | |||||
| ROE | 5.1% | 5.1% | 4.8% | 4.6% | 5.8% |
| Valuation | |||||
| P/E | 6.21 | 6.21 | 796.87 | 791.15 | 684.76 |
| EV/EBITDA | 433.59 | 433.59 | 509.73 | 580.80 | 433.76 |
| P/B | 35.65 | 35.65 | 38.45 | 36.35 | 40.02 |
| Growth & Yield | |||||
| Revenue Growth | 11.1% | 11.1% | 8.3% | -11.6% | — |
| EPS Growth | 11.5% | 11.5% | 6.5% | -16.3% | — |
| Dividend Yield | 5.4% | 5.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
296.4%
EPS terminal req.
$244.02
Spread vs growth
-284.9%
5Y implied EPS CAGR
137.4%
EPS terminal req.
$295.26
Spread vs growth
-125.9%
10Y implied EPS CAGR
61.6%
EPS terminal req.
$475.52
Spread vs growth
-50.1%
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
+20.0%
Start / end P/E
682.8x → 701.9x
EPS bridge
3.52 → 3.92
Residual
+0.3%
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.