Consumer Cyclical / Department StoresJohannesburg
$1821.00
-43.00 (-2.31%)
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 14%
FCF escenarios
weak_data · normalized FCF $465.0M · quality 25.7/100
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
22/100
D
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
$13.4B
P/E
N/A
•EV/EBITDA
239.2x
↑ROE
-7.6%
↓Gross Margin
18.8%
↓Debt/Equity
1.96
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+4.1%
FCF CAGR
—
FCF margin
1.0%
FCF / Net income
-1.60x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $120.29B · net income $-728.0M · FCF $1.16B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $120.29B | $120.29B | $119.05B | $112.30B | $106.56B |
| Net Income | $-728.0M | $-728.0M | $-736.0M | $-3.30B | $1.17B |
| EBITDA | $5.66B | $5.66B | $5.75B | $2.20B | $7.05B |
| EPS | — | — | -1.11 | -5.82 | 2.06 |
| Gross Margin | 18.8% | 18.8% | 18.3% | 18.1% | 19.6% |
| Operating Margin | -1.0% | -1.0% | -0.9% | -2.0% | 2.0% |
| Net Margin | -0.6% | -0.6% | -0.6% | -2.9% | 1.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.96 | 1.96 | 1.97 | -106.32 | 6.33 |
| Current Ratio | 1.04 | 1.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.16B | $1.16B | $465.0M | $-963.0M | $-916.3M |
| Returns | |||||
| ROE | -7.6% | -7.6% | -7.1% | 1126.6% | 31.6% |
| Valuation | |||||
| P/E | — | — | — | — | 2228.40 |
| EV/EBITDA | 239.22 | 239.22 | 325.00 | 479.44 | 372.99 |
| P/B | 139.86 | 139.86 | 180.10 | — | 704.01 |
| Growth & Yield | |||||
| Revenue Growth | 1.0% | 1.0% | 6.0% | 5.4% | — |
| EPS Growth | — | — | 80.9% | -382.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-33.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.11 → n/d
Residual
-33.1%
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.