Consumer Cyclical / Furnishings, Fixtures & AppliancesShanghai
$3.29
+0.16 (+5.11%)
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 $-50055.46 · quality 15.3/100
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
20/100
D
Piotroski
3/9
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
$4.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-339.1%
↓Gross Margin
7.3%
↓Debt/Equity
4.65
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-16.6%
FCF CAGR
—
FCF margin
-0.0%
FCF / Net income
0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.61B · net income $-2.10B · FCF $-50055.5
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.61B | $2.61B | $3.39B | $4.18B | $4.50B |
| Net Income | $-2.10B | $-2.10B | $-863.6M | $-463.1M | $-289.2M |
| EBITDA | $-1.08B | $-1.08B | $-115.1M | $304.6M | $461.1M |
| EPS | -1.47 | -1.47 | -0.60 | -0.31 | -0.19 |
| Gross Margin | 7.3% | 7.3% | 33.9% | 42.8% | 42.2% |
| Operating Margin | -59.2% | -59.2% | -21.9% | -8.3% | -5.2% |
| Net Margin | -80.5% | -80.5% | -25.4% | -11.1% | -6.4% |
| Balance Sheet | |||||
| Debt/Equity | 4.65 | 4.65 | 1.41 | 1.16 | 1.01 |
| Current Ratio | 0.45 | 0.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-50055.46 | $-50055.46 | $-5.4M | $306.1M | $-27.2M |
| Returns | |||||
| ROE | -339.1% | -339.1% | -31.4% | -12.6% | -6.9% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 24.84 | 16.92 |
| P/B | 7.59 | 7.59 | 0.94 | 1.10 | 1.05 |
| Growth & Yield | |||||
| Revenue Growth | -23.1% | -23.1% | -18.8% | -7.0% | — |
| EPS Growth | -145.0% | -145.0% | -92.1% | -64.4% | — |
| Dividend Yield | 0.3% | 0.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+46.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.60 → -1.47
Residual
+46.2%
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.