Communication Services / Telecom ServicesJohannesburg
$15130.00
+100.00 (+0.67%)
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 $28.1B · quality 77.3/100
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
50/100
C
Piotroski
5/9
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
$292.3B
P/E
14.6x
↓EV/EBITDA
419.8x
↑ROE
22.3%
↑Gross Margin
61.7%
↑Debt/Equity
1.02
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+12.1%
FCF CAGR
+16.4%
FCF margin
19.5%
FCF / Net income
1.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $167.65B · net income $20.65B · FCF $32.77B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $167.65B | $167.65B | $152.23B | $150.59B | $119.17B |
| Net Income | $20.65B | $20.65B | $16.60B | $16.29B | $16.77B |
| EBITDA | $69.78B | $69.78B | $58.80B | $59.07B | $48.55B |
| EPS | — | — | 8.45 | 8.27 | 9.21 |
| Gross Margin | 61.7% | 61.7% | 61.0% | 61.7% | 61.4% |
| Operating Margin | 23.8% | 23.8% | 21.7% | 22.0% | 22.4% |
| Net Margin | 12.3% | 12.3% | 10.9% | 10.8% | 14.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.02 | 1.02 | 0.84 | 0.79 | 0.82 |
| Current Ratio | 1.10 | 1.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $32.77B | $32.77B | $28.11B | $26.69B | $20.78B |
| Returns | |||||
| ROE | 22.3% | 22.3% | 18.0% | 17.6% | 19.5% |
| Valuation | |||||
| P/E | 14.56 | 14.56 | 1373.25 | 1176.78 | 1369.49 |
| EV/EBITDA | 419.84 | 419.84 | 388.67 | 325.40 | 473.78 |
| P/B | 315.84 | 315.84 | 247.80 | 206.68 | 267.04 |
| Growth & Yield | |||||
| Revenue Growth | 10.1% | 10.1% | 1.1% | 26.4% | — |
| EPS Growth | — | — | 2.2% | -10.2% | — |
| Dividend Yield | 5.4% | 5.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+15.7%
Start / end P/E
n/dx → n/dx
EPS bridge
8.45 → n/d
Residual
+10.3%
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.