Subscribe

Calgro M3 Holdings Limited (CGR.JO)

ZAc409.00 -6.00 (-1.45%)
ZA JNB Consumer Cyclical Residential Construction
Address Calgro M3 Building 2196
Bryanston, ZA
CEO Ben Pierre Malherbe
IPO 2007-11-16
ISIN ZAE000109203

Explore sections of this company profile

Description

Calgro M3 Holdings Limited, operating with its subsidiaries, undertakes the development of integrated residential properties across South Africa. The company's activities are organized into two primary divisions: Residential Property Development and Memorial Parks. The Residential Property Development segment specializes in constructing housing for mid to high-income earners and integrated communities. Meanwhile, the Memorial Parks division is responsible for establishing and overseeing memorial park facilities, offering interment rights, and delivering related funeral and ongoing maintenance services. Additionally, the firm allocates capital to real estate investments. Established in 1995, Calgro M3 Holdings Limited maintains its headquarters in Bryanston, South Africa.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
ZAc409.00 -6.00 (-1.45%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
121.4K
Beta
0.29
Float Shares
34.16M
Free Float %
35.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.67% +4.95% -2.63% -12.75% -16.67% -6.71% -12.92% +41.72% +102.27% -79.30% +35.26%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
409.00
DCF (Unlevered) 5,668.10 +1,285.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2026-01 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.44
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
2 / 5
Medium
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Residential Construction: +5.7%
    +2.8% Q1'26: -27.3% (vs Q1'24)
  • EPS growth Residential Construction: +6.6%
    -1.8% Q1'26: -27.2% (vs Q1'24)
  • FCF margin FCF growth · Residential Construction: +45.1%
    -13.7% Q1'26: -2.5% (vs Q1'24)
  • EBIT margin Residential Construction: +9.7%
    +16.5% Q1'26: +12.2% (vs Q1'24)
  • ROIC Residential Construction: +7.1%
    +4.1% Q1'26: +6.0% (vs Q1'24)
  • Share dilution Residential Construction: +1.6%
    -1.1% Q1'26: -2.5% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Residential Construction: 0.67×
    9.25× Q1'26: 6.09× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.30) × ERP
WACC = 24% × Ke + 76% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,607.28 Current price: 409.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Feb 2021
actual
Feb 2022
actual
Feb 2023
actual
Feb 2024
actual
Feb 2025
actual
Feb 2026
1 Rev. Ana.
1 EPS Ana.
Feb 2027
1 Rev. Ana.
1 EPS Ana.
Feb 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
879.15M
est: 891.00M (-1.3%)
1.32B
est: 1.47B (-10.0%)
1.53B
est: 1.63B (-6.3%)
1.28B
est: 1.66B (-22.4%)
868.91M
est: 1.10B (-21.2%)
975.00M
975.00M – 975.00M
-11.6% YoY
1.05B
1.05B – 1.05B
+7.7% YoY
1.13B
1.13B – 1.13B
+7.7% YoY
EBITDA
97.74M
est: 184.93M (-47.2%)
220.79M
est: 304.69M (-27.5%)
294.95M
est: 338.02M (-12.7%)
321.62M
est: 343.60M (-6.4%)
274.38M
est: 228.93M (+19.9%)
202.36M
202.36M – 202.36M
-11.6% YoY
217.93M
217.93M – 217.93M
+7.7% YoY
234.74M
234.74M – 234.74M
+7.7% YoY
EBIT
93.14M
est: 172.47M (-46.0%)
222.10M
est: 284.16M (-21.8%)
291.01M
est: 315.24M (-7.7%)
317.57M
est: 320.46M (-0.9%)
270.22M
est: 213.51M (+26.6%)
188.73M
188.73M – 188.73M
-11.6% YoY
203.25M
203.25M – 203.25M
+7.7% YoY
218.93M
218.93M – 218.93M
+7.7% YoY
Net Income
18.94M
est: -422.2K (+4,586.8%)
131.81M
est: 119.79M (+10.0%)
186.19M
est: 157.11M (+18.5%)
196.64M
est: 178.71M (+10.0%)
164.98M
est: 202.27M (-18.4%)
163.98M
163.98M – 163.98M
-18.9% YoY
200.31M
200.31M – 200.31M
+22.2% YoY
235.66M
235.66M – 235.66M
+17.6% YoY
SGA
87.06M
est: 45.60M (+90.9%)
28.08M
est: 75.13M (-62.6%)
32.36M
est: 83.34M (-61.2%)
98.14M
est: 84.72M (+15.8%)
33.00M
est: 56.45M (-41.5%)
49.90M
49.90M – 49.90M
-11.6% YoY
53.73M
53.73M – 53.73M
+7.7% YoY
57.88M
57.88M – 57.88M
+7.7% YoY
EPS
0.16
est: 0.00 (+3,820.9%)
1.09
est: 1.22 (-10.7%)
1.53
est: 1.60 (-4.4%)
1.92
est: 1.82 (+5.5%)
1.72
est: 2.06 (-16.5%)
1.67
1.67 – 1.67
-18.9% YoY
2.04
2.04 – 2.04
+22.2% YoY
2.40
2.40 – 2.40
+17.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-19 A- 4/5 2/5 4/5 4/5 2/5 4/5 5/5
2026-05-18 A- 4/5 2/5 4/5 4/5 2/5 4/5 5/5
2026-05-15 A- 4/5 3/5 4/5 4/5 1/5 4/5 5/5
2026-05-14 A- 4/5 3/5 4/5 4/5 1/5 4/5 5/5
2026-05-13 A- 4/5 3/5 4/5 4/5 1/5 4/5 5/5
2026-05-12 A- 4/5 3/5 4/5 4/5 1/5 4/5 5/5
2026-05-11 A- 4/5 3/5 4/5 4/5 1/5 4/5 5/5
2026-05-08 A- 4/5 3/5 4/5 4/5 1/5 4/5 5/5
2026-05-07 A- 4/5 3/5 4/5 4/5 1/5 4/5 5/5
2026-05-06 A- 4/5 3/5 4/5 4/5 1/5 4/5 5/5
2026-05-05 A- 4/5 3/5 4/5 4/5 1/5 4/5 5/5
2026-05-04 A- 4/5 2/5 4/5 4/5 1/5 4/5 5/5
2026-04-30 A- 4/5 2/5 4/5 4/5 1/5 4/5 5/5
2026-04-29 B+ 3/5 2/5 3/5 4/5 1/5 4/5 5/5
2026-04-28 B+ 3/5 2/5 3/5 4/5 1/5 4/5 5/5
2026-04-24 A- 4/5 2/5 3/5 5/5 1/5 4/5 5/5
2026-04-23 A- 4/5 2/5 3/5 5/5 1/5 4/5 5/5
2026-04-21 A- 4/5 2/5 3/5 5/5 1/5 4/5 5/5
2026-04-20 A- 4/5 2/5 3/5 5/5 1/5 4/5 5/5
2026-04-17 A- 4/5 2/5 3/5 5/5 1/5 4/5 5/5
2026-04-16 A- 4/5 2/5 3/5 5/5 1/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-87.77M
OE per share TTM
-0.90
Owner's Yield
-20.68%
Maintenance CapEx ratio
4.38%
Maint CapEx / Avg PPE
2.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
983.3K
Shares Outstanding
96.47M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ben Pierre Malherbe Group Chief Executive Officer and Director 6M male
Sayuri Urvashi Naicker Chief Financial Officer & Executive Director 4M female
Allistiar J. Langson Executive Director and MD of Developments 2M male
Sirkien Van Schalkwyk Company Secretary female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits