Industrials / Engineering & ConstructionJohannesburg
$650.00
-21.00 (-3.04%)
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 32% · confianza 24%
FCF escenarios
weak_data · normalized FCF $111.8M · quality 39.7/100
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
49/100
C
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
$1.1B
P/E
1.8x
↓EV/EBITDA
133.3x
↑ROE
104.4%
↑Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+9.0%
FCF CAGR
+69.4%
FCF margin
18.3%
FCF / Net income
2.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.84B · net income $619.5M · FCF $1.43B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.84B | $7.84B | $7.66B | $7.08B | $6.05B |
| Net Income | $619.5M | $619.5M | $131.5M | $15.9M | $14.6M |
| EBITDA | $855.6M | $855.6M | $380.2M | $309.1M | $170.2M |
| EPS | 3.50 | 3.50 | 0.75 | 0.10 | 0.09 |
| Operating Margin | 8.8% | 8.8% | 4.4% | 99.2% | 1.2% |
| Net Margin | 7.9% | 7.9% | 1.7% | 0.2% | 0.2% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 1.45 | -21.64 | -18.69 |
| Current Ratio | 0.79 | 0.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.43B | $1.43B | $61.2M | $111.8M | $294.6M |
| Returns | |||||
| ROE | 104.4% | 104.4% | 805.9% | -30.7% | -22.0% |
| Valuation | |||||
| P/E | 1.82 | 1.82 | 490.30 | 1200.00 | 1662.84 |
| EV/EBITDA | 133.27 | 133.27 | 168.26 | 63.16 | 146.84 |
| P/B | 194.11 | 194.11 | 3951.37 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 2.4% | 2.4% | 8.1% | 17.1% | — |
| EPS Growth | 364.7% | 364.7% | 692.2% | 8.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
154.5%
EPS terminal req.
$57.68
Spread vs growth
210.2%
5Y implied EPS CAGR
82.0%
EPS terminal req.
$69.79
Spread vs growth
282.7%
10Y implied EPS CAGR
41.5%
EPS terminal req.
$112.40
Spread vs growth
323.2%
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
+73.8%
Start / end P/E
511.6x → 191.3x
EPS bridge
0.75 → 3.50
Residual
-228.3%
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.