Technology / Information Technology ServicesJohannesburg
$730.00
+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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $101.3M · quality 87.3/100
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
56/100
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
$692M
P/E
10.3x
↓EV/EBITDA
503.8x
↑ROE
25.4%
↑Gross Margin
23.4%
↓Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.7%
FCF CAGR
+1.2%
FCF margin
9.3%
FCF / Net income
1.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.09B · net income $64.9M · FCF $101.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.09B | $1.09B | $1.07B | $1.04B | $975.7M |
| Net Income | $64.9M | $64.9M | $62.0M | $68.5M | $67.2M |
| EBITDA | $145.5M | $145.5M | $143.7M | $149.8M | $139.7M |
| EPS | 0.65 | 0.65 | 0.60 | 0.71 | 0.73 |
| Gross Margin | 23.4% | 23.4% | 24.2% | 25.0% | 25.3% |
| Operating Margin | 12.1% | 12.1% | 12.3% | 13.3% | 13.6% |
| Net Margin | 6.0% | 6.0% | 5.8% | 6.6% | 6.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.06 | 0.02 | 0.04 |
| Current Ratio | 2.02 | 2.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $101.3M | $101.3M | $102.2M | $93.1M | $97.6M |
| Returns | |||||
| ROE | 25.4% | 25.4% | 24.6% | 17.1% | 19.3% |
| Valuation | |||||
| P/E | 10.28 | 10.28 | — | — | — |
| EV/EBITDA | 503.83 | 503.83 | — | — | — |
| P/B | 287.07 | 287.07 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 1.4% | 1.4% | 3.0% | 6.7% | — |
| EPS Growth | 7.1% | 7.1% | -14.7% | -3.0% | — |
| Dividend Yield | 9.9% | 9.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
364.6%
EPS terminal req.
$64.78
Spread vs growth
-357.4%
5Y implied EPS CAGR
161.1%
EPS terminal req.
$78.38
Spread vs growth
-154.0%
10Y implied EPS CAGR
69.5%
EPS terminal req.
$126.23
Spread vs growth
-62.3%
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
+21.3%
Start / end P/E
981.8x → 1021.7x
EPS bridge
0.60 → 0.65
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.