Financial Services / Asset ManagementJohannesburg
$117.00
+1.00 (+0.80%)
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 0.0/100
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
11/100
F
Piotroski
2/9
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
$1.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-18.2%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-0.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-421.0M · FCF $71.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | $7.0M | $2.0M |
| Net Income | $-421.0M | $-421.0M | $-154.0M | $12.0M | $-187.0M |
| EBITDA | $-38.0M | $-38.0M | $16.0M | $-58.0M | $-11.0M |
| EPS | -0.27 | -0.27 | -0.10 | 0.00 | -0.13 |
| Gross Margin | — | — | — | -57.1% | -450.0% |
| Operating Margin | — | — | — | -828.6% | -550.0% |
| Net Margin | — | — | — | 171.4% | -9350.0% |
| Balance Sheet | |||||
| Current Ratio | 23.54 | 23.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $71.0M | $71.0M | $467.0M | $17.0M | $-25.0M |
| Returns | |||||
| ROE | -18.2% | -18.2% | -5.6% | 0.3% | -4.7% |
| Valuation | |||||
| P/E | — | — | — | 59000.00 | — |
| EV/EBITDA | — | — | 15359.34 | — | — |
| P/B | 77.78 | 77.78 | 90.18 | 71.81 | 65.97 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | 250.0% | — |
| EPS Growth | -173.0% | -173.0% | -3433.3% | 102.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.10 → -0.27
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.