Consumer Cyclical / Apparel RetailJohannesburg
$4972.00
+8.00 (+0.16%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.6B · quality 70.0/100
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
45/100
C
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
$18.5B
P/E
6.7x
↓EV/EBITDA
330.4x
↑ROE
26.0%
↑Gross Margin
51.3%
↑Debt/Equity
0.58
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.0%
FCF CAGR
+10.2%
FCF margin
9.8%
FCF / Net income
0.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.32B · net income $2.79B · FCF $2.09B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $21.32B | $21.32B | $20.66B | $19.89B | $17.89B |
| Net Income | $2.79B | $2.79B | $3.89B | $3.27B | $3.05B |
| EBITDA | $5.72B | $5.72B | $7.05B | $6.08B | $5.58B |
| EPS | 7.37 | 7.37 | 10.31 | 8.76 | 7.85 |
| Gross Margin | 51.3% | 51.3% | 52.3% | 52.5% | 53.5% |
| Operating Margin | 15.1% | 15.1% | 15.4% | 13.8% | 17.0% |
| Net Margin | 13.1% | 13.1% | 18.8% | 16.5% | 17.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.58 | 0.58 | 0.68 | 0.80 | 0.83 |
| Current Ratio | 1.91 | 1.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.09B | $2.09B | $1.63B | $816.0M | $1.56B |
| Returns | |||||
| ROE | 26.0% | 26.0% | 40.9% | 42.8% | 50.0% |
| Valuation | |||||
| P/E | 6.73 | 6.73 | 911.28 | 649.13 | 637.15 |
| EV/EBITDA | 330.41 | 330.41 | 503.52 | 350.21 | 348.96 |
| P/B | 175.51 | 175.51 | 372.62 | 277.76 | 318.36 |
| Growth & Yield | |||||
| Revenue Growth | 3.2% | 3.2% | 3.9% | 11.2% | — |
| EPS Growth | -28.6% | -28.6% | 17.7% | 11.7% | — |
| Dividend Yield | 12.9% | 12.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
291.3%
EPS terminal req.
$441.18
Spread vs growth
-319.9%
5Y implied EPS CAGR
135.5%
EPS terminal req.
$533.83
Spread vs growth
-164.1%
10Y implied EPS CAGR
61.0%
EPS terminal req.
$859.74
Spread vs growth
-89.5%
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
-18.0%
Start / end P/E
698.1x → 675.1x
EPS bridge
10.31 → 7.37
Residual
+0.9%
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.