Consumer Cyclical / Furnishings, Fixtures & AppliancesHKSE
$21.86
-0.64 (-2.84%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $54.4M · quality 41.7/100
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
24/100
D
Piotroski
5/9
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
$2.8B
P/E
32.6x
↑EV/EBITDA
26.7x
↑ROE
259.9%
↑Gross Margin
28.1%
↓Debt/Equity
7.09
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.8%
FCF CAGR
-39.9%
FCF margin
8.2%
FCF / Net income
0.74x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $662.5M · net income $73.9M · FCF $54.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $662.5M | $662.5M | $573.5M | $463.3M | $818.4M |
| Net Income | $73.9M | $73.9M | $55.7M | $46.0M | $106.9M |
| EBITDA | $110.6M | $110.6M | $87.6M | $74.0M | $156.3M |
| EPS | — | — | 0.43 | 0.36 | 0.83 |
| Gross Margin | 28.1% | 28.1% | 26.6% | 26.6% | 23.2% |
| Operating Margin | 15.3% | 15.3% | 14.1% | 16.0% | 18.0% |
| Net Margin | 11.2% | 11.2% | 9.7% | 9.9% | 13.1% |
| Balance Sheet | |||||
| Debt/Equity | 7.09 | 7.09 | -2.29 | 0.05 | 0.09 |
| Current Ratio | 0.94 | 0.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $54.4M | $54.4M | $45.4M | $88.8M | $251.1M |
| Returns | |||||
| ROE | 259.9% | 259.9% | -123.0% | 34.6% | 71.6% |
| Valuation | |||||
| P/E | 32.63 | 32.63 | — | — | — |
| EV/EBITDA | 26.66 | 26.66 | — | — | — |
| P/B | 98.59 | 98.59 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 15.5% | 15.5% | 23.8% | -43.4% | — |
| EPS Growth | — | — | 21.2% | -57.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-11.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.43 → n/d
Residual
-11.8%
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.