Industrials / Electrical Equipment & PartsJohannesburg
$67.00
-32.00 (-32.32%)
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 18%
FCF escenarios
weak_data · normalized FCF $-62.5M · 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
30/100
D
Piotroski
0/9
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
$136M
P/E
9.6x
↓EV/EBITDA
258.2x
↑ROE
-2.1%
↓Gross Margin
3.2%
↓Debt/Equity
0.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.1%
FCF CAGR
—
FCF margin
-4.9%
FCF / Net income
7.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.50B · net income $-15.3M · FCF $-122.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.50B | $2.50B | $2.57B | $2.36B | $1.87B |
| Net Income | $-15.3M | $-15.3M | $33.9M | $88.6M | $45.0M |
| EBITDA | $53.6M | $53.6M | $119.3M | $179.6M | $82.6M |
| EPS | — | — | 0.23 | 0.44 | 0.22 |
| Gross Margin | 3.2% | 3.2% | 5.8% | 9.7% | 7.1% |
| Operating Margin | -0.6% | -0.6% | 2.3% | 5.0% | 2.1% |
| Net Margin | -0.6% | -0.6% | 1.3% | 3.7% | 2.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.34 | 0.34 | 0.31 | 0.25 | 0.07 |
| Current Ratio | 1.78 | 1.78 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-122.0M | $-122.0M | $7.4M | $-62.5M | $18.8M |
| Returns | |||||
| ROE | -2.1% | -2.1% | 4.8% | 13.2% | 7.6% |
| Valuation | |||||
| P/E | 9.57 | 9.57 | 856.89 | 252.29 | 551.54 |
| EV/EBITDA | 258.17 | 258.17 | 331.51 | 124.95 | 299.17 |
| P/B | 19.12 | 19.12 | 55.57 | 33.35 | 41.65 |
| Growth & Yield | |||||
| Revenue Growth | -2.6% | -2.6% | 8.6% | 26.2% | — |
| EPS Growth | — | — | -48.1% | 97.1% | — |
| Dividend Yield | 5.8% | 5.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-48.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.23 → n/d
Residual
-54.1%
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.