Communication Services / Telecom ServicesJohannesburg
$6000.00
+100.00 (+1.69%)
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 $602.8M · quality 61.3/100
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
40/100
C
Piotroski
4/9
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
$3.2B
P/E
1.5x
↓EV/EBITDA
85.5x
↑ROE
59.9%
↑Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.8%
FCF CAGR
-13.5%
FCF margin
81.3%
FCF / Net income
0.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $652.4M · net income $2.34B · FCF $530.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $652.4M | $652.4M | $726.8M | $881.3M | $949.9M |
| Net Income | $2.34B | $2.34B | $-2.12B | $-3.11B | $3.56B |
| EBITDA | $3.71B | $3.71B | $-1.99B | $-3.48B | $4.80B |
| EPS | 44.18 | 44.18 | -40.04 | -58.84 | 67.28 |
| Operating Margin | 97.0% | 97.0% | 96.3% | 98.1% | 98.3% |
| Net Margin | 358.3% | 358.3% | -291.5% | -353.3% | 374.8% |
| Balance Sheet | |||||
| Current Ratio | 2.22 | 2.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $530.4M | $530.4M | $602.8M | $770.9M | $819.7M |
| Returns | |||||
| ROE | 59.9% | 59.9% | -127.1% | -80.2% | 50.2% |
| Valuation | |||||
| P/E | 1.48 | 1.48 | — | — | 63.91 |
| EV/EBITDA | 85.52 | 85.52 | — | — | 47.45 |
| P/B | 81.34 | 81.34 | 76.19 | 47.70 | 32.09 |
| Growth & Yield | |||||
| Revenue Growth | -10.2% | -10.2% | -17.5% | -7.2% | — |
| EPS Growth | 210.3% | 210.3% | 32.0% | -187.5% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
129.3%
EPS terminal req.
$532.40
Spread vs growth
81.1%
5Y implied EPS CAGR
70.9%
EPS terminal req.
$644.20
Spread vs growth
139.4%
10Y implied EPS CAGR
37.1%
EPS terminal req.
$1037.50
Spread vs growth
173.2%
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
+125.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-40.04 → 44.18
Residual
+122.2%
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.