Real Estate / Real Estate - DevelopmentJohannesburg
$3.00
+0.00 (+0.00%)
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 98.0/100
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
42/100
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
$36M
P/E
3.0x
↓EV/EBITDA
26366.1x
↑ROE
12.9%
↑Gross Margin
N/A
•Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+324.2%
FCF CAGR
—
FCF margin
47.9%
FCF / Net income
0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.8M · net income $3.3M · FCF $848031.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.8M | $1.8M | $1.1M | $1.1M | $23173.00 |
| Net Income | $3.3M | $3.3M | $13.6M | $-7.1M | $-5.6M |
| EBITDA | $126334.00 | $126334.00 | $15.8M | $-3.6M | $-5.0M |
| EPS | — | — | 0.03 | -0.02 | -0.02 |
| Operating Margin | -191.3% | -191.3% | -331.2% | -589.8% | -34241.1% |
| Net Margin | 186.6% | 186.6% | 1230.7% | -639.1% | -24323.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | -3.84 | -1.03 | -1.54 |
| Current Ratio | 0.00 | 0.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $848031.00 | $848031.00 | $976580.00 | $173856.00 | $-2.3M |
| Returns | |||||
| ROE | 12.9% | 12.9% | -239.3% | 36.2% | 44.8% |
| Valuation | |||||
| P/E | 3.00 | 3.00 | 30.03 | — | — |
| EV/EBITDA | 26366.06 | 26366.06 | 27.26 | — | — |
| P/B | 130.22 | 130.22 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 59.6% | 59.6% | -0.6% | 4713.1% | — |
| EPS Growth | — | — | 287.1% | -17.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
+0.0%
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.