Consumer Defensive / Farm ProductsJohannesburg
$999.00
+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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $110.9M · 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
58/100
C
Piotroski
8/9
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
$2.0B
P/E
6.5x
↓EV/EBITDA
405.1x
↑ROE
11.6%
↑Gross Margin
20.4%
↓Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.9%
FCF CAGR
—
FCF margin
0.6%
FCF / Net income
0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.15B · net income $278.6M · FCF $39.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.15B | $7.15B | $6.33B | $6.95B | $6.02B |
| Net Income | $278.6M | $278.6M | $160.4M | $-35.6M | $23.8M |
| EBITDA | $501.0M | $501.0M | $344.4M | $80.5M | $143.5M |
| EPS | 1.37 | 1.37 | 0.79 | -0.18 | 0.12 |
| Gross Margin | 20.4% | 20.4% | 19.3% | 17.0% | 18.4% |
| Operating Margin | 2.3% | 2.3% | 0.5% | 0.3% | 0.3% |
| Net Margin | 3.9% | 3.9% | 2.5% | -0.5% | 0.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.07 | 0.02 | 0.07 |
| Current Ratio | 2.91 | 2.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $39.9M | $39.9M | $110.9M | $133.9M | $-47.4M |
| Returns | |||||
| ROE | 11.6% | 11.6% | 7.7% | -1.8% | 1.1% |
| Valuation | |||||
| P/E | 6.53 | 6.53 | 1794.42 | — | 3781.51 |
| EV/EBITDA | 405.14 | 405.14 | 835.33 | 1214.25 | 627.76 |
| P/B | 84.80 | 84.80 | 137.41 | 48.50 | 42.84 |
| Growth & Yield | |||||
| Revenue Growth | 12.9% | 12.9% | -8.9% | 15.5% | — |
| EPS Growth | 74.0% | 74.0% | 542.7% | -249.6% | — |
| Dividend Yield | 5.6% | 5.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
301.4%
EPS terminal req.
$88.64
Spread vs growth
-227.4%
5Y implied EPS CAGR
139.2%
EPS terminal req.
$107.26
Spread vs growth
-65.2%
10Y implied EPS CAGR
62.2%
EPS terminal req.
$172.74
Spread vs growth
11.8%
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
+21.6%
Start / end P/E
1092.6x → 728.7x
EPS bridge
0.79 → 1.37
Residual
-24.6%
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.