Communication Services / Telecom ServicesJohannesburg
$130.00
+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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $5.5M · quality 69.3/100
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
29/100
D
Piotroski
4/9
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
$74M
P/E
130.0x
↑EV/EBITDA
1027.2x
↑ROE
0.9%
↓Gross Margin
53.6%
↑Debt/Equity
0.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-7.7%
FCF CAGR
+60.2%
FCF margin
9.4%
FCF / Net income
16.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $59.9M · net income $351740.0 · FCF $5.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $59.9M | $59.9M | $64.2M | $65.0M | $76.0M |
| Net Income | $351740.00 | $351740.00 | $416006.00 | $-2.0M | $-3.9M |
| EBITDA | $7.2M | $7.2M | $8.9M | $7.0M | $4.6M |
| EPS | 0.01 | 0.01 | 0.01 | -0.04 | -0.08 |
| Gross Margin | 53.6% | 53.6% | 56.0% | 54.4% | 49.3% |
| Operating Margin | 2.2% | 2.2% | 3.5% | -0.8% | -6.0% |
| Net Margin | 0.6% | 0.6% | 0.6% | -3.0% | -5.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.30 | 0.43 | 0.51 |
| Current Ratio | 0.98 | 0.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $5.6M | $5.6M | $5.5M | $1.4M | $1.4M |
| Returns | |||||
| ROE | 0.9% | 0.9% | 1.1% | -5.5% | -11.7% |
| Valuation | |||||
| P/E | 130.00 | 130.00 | 13561.64 | — | — |
| EV/EBITDA | 1027.23 | 1027.23 | 635.15 | 774.66 | — |
| P/B | 195.89 | 195.89 | 150.53 | 148.80 | — |
| Growth & Yield | |||||
| Revenue Growth | -6.7% | -6.7% | -1.3% | -14.5% | — |
| EPS Growth | -15.1% | -15.1% | 119.9% | 53.1% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1129.9%
EPS terminal req.
$11.54
Spread vs growth
-1145.0%
5Y implied EPS CAGR
368.3%
EPS terminal req.
$13.96
Spread vs growth
-383.3%
10Y implied EPS CAGR
127.0%
EPS terminal req.
$22.48
Spread vs growth
-142.0%
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
-98.2%
Start / end P/E
14657.5x → 209.7x
EPS bridge
0.01 → 0.01
Residual
+14.9%
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.