Real Estate / REIT - Healthcare FacilitiesJohannesburg
$2012.00
-98.00 (-4.64%)
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 100% · confianza 20%
FCF escenarios
weak_data · normalized FCF n/d · quality 14.0/100
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
35/100
D
Piotroski
6/9
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
$52.2B
P/E
14.0x
↑EV/EBITDA
N/A
•ROE
4.7%
↑Gross Margin
N/A
•Debt/Equity
1.30
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+37.8%
FCF CAGR
+15.0%
FCF margin
79.9%
FCF / Net income
1.50x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $224.0M · net income $119.0M · FCF $179.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $224.0M | $224.0M | $93.0M | $65.2M | $85.6M |
| Net Income | $119.0M | $119.0M | $41.0M | $27.3M | $56.3M |
| EPS | 0.07 | 0.07 | 0.03 | 0.02 | 0.02 |
| Net Margin | 53.1% | 53.1% | 44.1% | 41.9% | 65.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.30 | 1.30 | 0.97 | 0.93 | 0.88 |
| Current Ratio | 0.50 | 0.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $179.0M | $179.0M | $136.0M | $133.6M | $117.6M |
| Returns | |||||
| ROE | 4.7% | 4.7% | 3.0% | 1.9% | 3.8% |
| Valuation | |||||
| P/E | 13.97 | 13.97 | 70419.35 | 147550.00 | — |
| P/B | 1412.50 | 1412.50 | 2309.76 | 3005.92 | — |
| Growth & Yield | |||||
| Revenue Growth | 140.9% | 140.9% | 42.6% | -23.8% | — |
| EPS Growth | 112.9% | 112.9% | 55.0% | -9.1% | — |
| Dividend Yield | 8.1% | 8.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1293.3%
EPS terminal req.
$178.53
Spread vs growth
-1180.4%
5Y implied EPS CAGR
404.7%
EPS terminal req.
$216.02
Spread vs growth
-291.7%
10Y implied EPS CAGR
135.6%
EPS terminal req.
$347.91
Spread vs growth
-22.7%
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
-8.8%
Start / end P/E
78129.0x → 30484.8x
EPS bridge
0.03 → 0.07
Residual
-68.8%
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.