Consumer Cyclical / Auto & Truck DealershipsJohannesburg
$3507.00
+0.00 (+0.00%)
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 $510.3M · quality 60.7/100
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
36/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$14.7B
P/E
15.9x
↓EV/EBITDA
970.0x
↑ROE
30.6%
↑Gross Margin
13.4%
↓Debt/Equity
0.53
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+14.9%
FCF CAGR
-69.9%
FCF margin
0.2%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $26.66B · net income $935.4M · FCF $46.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $26.66B | $26.66B | $23.52B | $20.20B |
| Net Income | $935.4M | $935.4M | $343.1M | $821.1M |
| EBITDA | $1.51B | $1.51B | $866.8M | $1.32B |
| EPS | — | — | 0.91 | 1.97 |
| Gross Margin | 13.4% | 13.4% | 13.6% | 13.9% |
| Operating Margin | 4.9% | 4.9% | 5.1% | 5.2% |
| Net Margin | 3.5% | 3.5% | 1.5% | 4.1% |
| Balance Sheet | ||||
| Debt/Equity | 0.53 | 0.53 | 0.63 | 0.67 |
| Current Ratio | 2.12 | 2.12 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $46.3M | $46.3M | $510.4M | $510.3M |
| Returns | ||||
| ROE | 30.6% | 30.6% | 14.9% | 35.4% |
| Valuation | ||||
| P/E | 15.94 | 15.94 | 3326.02 | — |
| EV/EBITDA | 970.04 | 970.04 | 1317.35 | — |
| P/B | 479.72 | 479.72 | 494.75 | — |
| Growth & Yield | ||||
| Revenue Growth | 13.3% | 13.3% | 16.5% | — |
| EPS Growth | — | — | -53.7% | — |
| Dividend Yield | 1.8% | 1.8% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-26.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.91 → n/d
Residual
-28.4%
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.