Real Estate / Real Estate ServicesJohannesburg
$120.00
+12.00 (+11.11%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 2.0/100
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
24/100
D
Piotroski
3/9
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
$267M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-28.6%
↓Gross Margin
86.7%
↑Debt/Equity
0.74
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-15.3%
FCF CAGR
—
FCF margin
-13.0%
FCF / Net income
0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $297.0M · net income $-91.5M · FCF $-38.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $297.0M | $297.0M | $287.5M | $554.3M | $489.5M |
| Net Income | $-91.5M | $-91.5M | $-10.1M | $71.6M | $18.3M |
| EBITDA | $-23.9M | $-23.9M | $27.8M | $290.3M | $154.7M |
| EPS | — | — | -0.04 | 0.32 | 0.08 |
| Gross Margin | 86.7% | 86.7% | 88.8% | 67.8% | 68.7% |
| Operating Margin | -0.6% | -0.6% | 7.4% | 22.9% | 23.1% |
| Net Margin | -30.8% | -30.8% | -3.5% | 12.9% | 3.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.74 | 0.74 | 1.68 | 1.55 | 1.57 |
| Current Ratio | 1.49 | 1.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-38.5M | $-38.5M | $51.6M | $71.1M | $28.7M |
| Returns | |||||
| ROE | -28.6% | -28.6% | -1.4% | 8.7% | 2.2% |
| Valuation | |||||
| P/E | — | — | — | 883.28 | 3827.16 |
| EV/EBITDA | — | — | 1962.39 | 221.33 | 459.60 |
| P/B | 83.65 | 83.65 | 74.55 | 76.52 | 83.90 |
| Growth & Yield | |||||
| Revenue Growth | 3.3% | 3.3% | -48.1% | 13.2% | — |
| EPS Growth | — | — | -114.2% | 291.4% | — |
| Dividend Yield | 110.8% | 110.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-23.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → n/d
Residual
-24.5%
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.