Consumer Defensive / Farm ProductsJohannesburg
$865.00
+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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $49.5M · quality 38.0/100
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
49/100
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
$2.9B
P/E
9.2x
↓EV/EBITDA
244.3x
↑ROE
6.7%
↓Gross Margin
34.1%
↑Debt/Equity
0.75
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.2%
FCF CAGR
+58.7%
FCF margin
8.8%
FCF / Net income
2.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.64B · net income $276.0M · FCF $586.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.64B | $6.64B | $5.53B | $6.20B | $5.88B |
| Net Income | $276.0M | $276.0M | $227.0M | $282.1M | $310.6M |
| EBITDA | $1.25B | $1.25B | $908.5M | $600.2M | $781.9M |
| EPS | 0.79 | 0.79 | 0.71 | 1.00 | 1.09 |
| Gross Margin | 34.1% | 34.1% | 30.3% | 24.3% | 22.8% |
| Operating Margin | 15.4% | 15.4% | 8.2% | 6.4% | 8.0% |
| Net Margin | 4.2% | 4.2% | 4.1% | 4.5% | 5.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.75 | 0.75 | 0.91 | 0.86 | 0.83 |
| Current Ratio | 1.80 | 1.80 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $586.7M | $586.7M | $49.5M | $-89.9M | $146.8M |
| Returns | |||||
| ROE | 6.7% | 6.7% | 5.7% | 8.4% | 9.8% |
| Valuation | |||||
| P/E | 9.20 | 9.20 | 1176.06 | 891.00 | 992.66 |
| EV/EBITDA | 244.25 | 244.25 | 299.56 | 424.37 | 399.19 |
| P/B | 73.33 | 73.33 | 67.65 | 75.16 | 97.25 |
| Growth & Yield | |||||
| Revenue Growth | 20.2% | 20.2% | -10.9% | 5.6% | — |
| EPS Growth | 11.3% | 11.3% | -29.0% | -8.3% | — |
| Dividend Yield | 8.8% | 8.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
359.7%
EPS terminal req.
$76.75
Spread vs growth
-348.5%
5Y implied EPS CAGR
159.4%
EPS terminal req.
$92.87
Spread vs growth
-148.2%
10Y implied EPS CAGR
68.9%
EPS terminal req.
$149.57
Spread vs growth
-57.7%
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
+22.6%
Start / end P/E
1070.4x → 1094.9x
EPS bridge
0.71 → 0.79
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.