Consumer Defensive / Packaged FoodsJohannesburg
$598.00
+13.00 (+2.22%)
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 20%
FCF escenarios
weak_data · normalized FCF $794.6M · quality 55.3/100
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
62/100
B
Piotroski
7/9
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
$5.4B
P/E
5.8x
↓EV/EBITDA
676.6x
↑ROE
12.4%
↑Gross Margin
18.3%
↓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
+11.6%
FCF CAGR
—
FCF margin
9.0%
FCF / Net income
2.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $15.84B · net income $571.2M · FCF $1.42B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $15.84B | $15.84B | $14.53B | $13.46B | $11.38B |
| Net Income | $571.2M | $571.2M | $180.2M | $-259.5M | $35.2M |
| EBITDA | $790.0M | $790.0M | $663.8M | $48.6M | $342.2M |
| EPS | 0.64 | 0.64 | 0.20 | -0.29 | 0.04 |
| Gross Margin | 18.3% | 18.3% | 14.5% | 8.8% | 12.5% |
| Operating Margin | 3.8% | 3.8% | 1.9% | -2.9% | -0.8% |
| Net Margin | 3.6% | 3.6% | 1.2% | -1.9% | 0.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.10 | 5.75 | 3.26 |
| Current Ratio | 2.05 | 2.05 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.42B | $1.42B | $794.6M | $-784.6M | $-781.8M |
| Returns | |||||
| ROE | 12.4% | 12.4% | 4.5% | -38.2% | 3.7% |
| Valuation | |||||
| P/E | 5.81 | 5.81 | 2222.22 | — | — |
| EV/EBITDA | 676.64 | 676.64 | 604.07 | — | — |
| P/B | 116.19 | 116.19 | 99.84 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 9.0% | 9.0% | 7.9% | 18.3% | — |
| EPS Growth | 214.6% | 214.6% | 169.5% | -838.1% | — |
| Dividend Yield | 6.0% | 6.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
336.7%
EPS terminal req.
$53.06
Spread vs growth
-122.1%
5Y implied EPS CAGR
151.6%
EPS terminal req.
$64.21
Spread vs growth
63.0%
10Y implied EPS CAGR
66.4%
EPS terminal req.
$103.40
Spread vs growth
148.3%
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
+56.6%
Start / end P/E
1960.5x → 938.6x
EPS bridge
0.20 → 0.64
Residual
-111.9%
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.