Communication Services / Telecom ServicesJohannesburg
$6283.00
+95.00 (+1.54%)
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 19%
FCF escenarios
weak_data · normalized FCF $1.7B · quality 44.7/100
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
61/100
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
$30.9B
P/E
8.9x
↓EV/EBITDA
276.6x
↑ROE
22.3%
↑Gross Margin
82.0%
↑Debt/Equity
0.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.9%
FCF CAGR
+243.2%
FCF margin
11.1%
FCF / Net income
0.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $43.88B · net income $7.50B · FCF $4.89B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $43.88B | $43.88B | $42.46B | $41.84B | $42.76B |
| Net Income | $7.50B | $7.50B | $1.88B | $-9.97B | $2.63B |
| EBITDA | $11.33B | $11.33B | $9.64B | $8.21B | $11.64B |
| EPS | 15.06 | 15.06 | 3.77 | -20.59 | 5.20 |
| Gross Margin | 82.0% | 82.0% | 77.7% | 76.3% | 78.7% |
| Operating Margin | 17.0% | 17.0% | 12.4% | 4.4% | 13.1% |
| Net Margin | 17.1% | 17.1% | 4.4% | -23.8% | 6.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.55 | 0.55 | 0.80 | 0.85 | 0.51 |
| Current Ratio | 1.12 | 1.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.89B | $4.89B | $1.67B | $-1.49B | $121.0M |
| Returns | |||||
| ROE | 22.3% | 22.3% | 7.2% | -41.2% | 7.7% |
| Valuation | |||||
| P/E | 8.86 | 8.86 | 745.95 | — | 850.36 |
| EV/EBITDA | 276.63 | 276.63 | 147.03 | 207.90 | 193.39 |
| P/B | 93.05 | 93.05 | 53.45 | 69.84 | 65.64 |
| Growth & Yield | |||||
| Revenue Growth | 3.3% | 3.3% | 1.5% | -2.1% | — |
| EPS Growth | 299.9% | 299.9% | 118.3% | -496.0% | — |
| Dividend Yield | 2.6% | 2.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
233.2%
EPS terminal req.
$557.51
Spread vs growth
66.7%
5Y implied EPS CAGR
113.9%
EPS terminal req.
$674.59
Spread vs growth
186.0%
10Y implied EPS CAGR
53.4%
EPS terminal req.
$1086.43
Spread vs growth
246.5%
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
+58.1%
Start / end P/E
1072.5x → 417.1x
EPS bridge
3.77 → 15.06
Residual
-183.3%
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.