Consumer Cyclical / Furnishings, Fixtures & AppliancesMilan
$2.60
+0.00 (+0.15%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-1.7B · quality 20.7/100
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
15/100
F
Piotroski
7/9
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
$1.3B
P/E
21.7x
↑EV/EBITDA
3.0x
↓ROE
10.1%
↑Gross Margin
16.5%
↓Debt/Equity
5.00
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.9%
FCF CAGR
—
FCF margin
-1.7%
FCF / Net income
-2.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $131.28B · net income $878.0M · FCF $-2.18B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $131.28B | $131.28B | $136.15B | $134.45B | $134.88B |
| Net Income | $878.0M | $878.0M | $-1.39B | $-5.23B | $-1.32B |
| EBITDA | $9.51B | $9.51B | $7.67B | $3.22B | $4.45B |
| EPS | 3.19 | 3.19 | -5.16 | -19.36 | -4.81 |
| Gross Margin | 16.5% | 16.5% | 14.9% | 12.7% | 13.1% |
| Operating Margin | 2.2% | 2.2% | 0.6% | -2.8% | -0.8% |
| Net Margin | 0.7% | 0.7% | -1.0% | -3.9% | -1.0% |
| Balance Sheet | |||||
| Debt/Equity | 5.00 | 5.00 | 4.49 | 3.63 | 2.52 |
| Current Ratio | 0.94 | 0.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.18B | $-2.18B | $-451.0M | $-1.70B | $-9.66B |
| Returns | |||||
| ROE | 10.1% | 10.1% | -14.3% | -46.4% | -8.0% |
| Valuation | |||||
| P/E | 21.67 | 21.67 | — | — | — |
| EV/EBITDA | 3.00 | 3.00 | — | — | — |
| P/B | 0.08 | 0.08 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -3.6% | -3.6% | 1.3% | -0.3% | — |
| EPS Growth | 161.8% | 161.8% | 73.3% | -302.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-58.3%
EPS terminal req.
$0.23
Spread vs growth
220.2%
5Y implied EPS CAGR
-38.6%
EPS terminal req.
$0.28
Spread vs growth
200.4%
10Y implied EPS CAGR
-17.8%
EPS terminal req.
$0.45
Spread vs growth
179.6%
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
-57.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-5.16 → 3.19
Residual
-57.1%
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.