Consumer Cyclical / Resorts & CasinosJohannesburg
$789.00
+30.00 (+3.95%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $720.0M · quality 57.3/100
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
43/100
C
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
$7.7B
P/E
6.3x
↓EV/EBITDA
257.3x
↑ROE
23.9%
↑Gross Margin
63.6%
↑Debt/Equity
1.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-0.7%
FCF CAGR
-8.7%
FCF margin
9.8%
FCF / Net income
0.82x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.84B · net income $1.29B · FCF $1.06B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.84B | $10.84B | $10.88B | $11.26B | $11.08B |
| Net Income | $1.29B | $1.29B | $1.24B | $1.53B | $1.74B |
| EBITDA | $3.17B | $3.17B | $3.18B | $3.70B | $3.90B |
| EPS | 1.26 | 1.26 | 1.20 | 1.47 | 1.67 |
| Gross Margin | 63.6% | 63.6% | 63.8% | 78.6% | 61.8% |
| Operating Margin | 23.0% | 23.0% | 23.1% | 27.1% | 27.8% |
| Net Margin | 11.9% | 11.9% | 11.4% | 13.6% | 15.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.27 | 1.27 | 1.50 | 1.77 | 1.95 |
| Current Ratio | 0.73 | 0.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.06B | $1.06B | $720.0M | $697.0M | $1.40B |
| Returns | |||||
| ROE | 23.9% | 23.9% | 24.3% | 32.1% | 38.6% |
| Valuation | |||||
| P/E | 6.26 | 6.26 | 638.33 | 741.50 | 757.49 |
| EV/EBITDA | 257.32 | 257.32 | 252.30 | 308.86 | 341.82 |
| P/B | 149.11 | 149.11 | 155.20 | 238.43 | 293.07 |
| Growth & Yield | |||||
| Revenue Growth | -0.3% | -0.3% | -3.4% | 1.6% | — |
| EPS Growth | 5.0% | 5.0% | -18.4% | -12.0% | — |
| Dividend Yield | 7.9% | 7.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
281.6%
EPS terminal req.
$70.01
Spread vs growth
-276.6%
5Y implied EPS CAGR
132.0%
EPS terminal req.
$84.71
Spread vs growth
-127.0%
10Y implied EPS CAGR
59.8%
EPS terminal req.
$136.43
Spread vs growth
-54.8%
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
+8.4%
Start / end P/E
654.2x → 626.2x
EPS bridge
1.20 → 1.26
Residual
-0.2%
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.