Consumer Cyclical / Footwear & AccessoriesBSE
$283.00
+0.75 (+0.27%)
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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $26.1M · quality 39.7/100
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
52/100
C
Piotroski
6/9
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
$860M
P/E
11.1x
↓EV/EBITDA
7.9x
↓ROE
10.3%
↑Gross Margin
41.5%
↑Debt/Equity
0.67
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.2%
FCF CAGR
—
FCF margin
1.1%
FCF / Net income
0.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.31B · net income $90.0M · FCF $26.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.31B | $2.31B | $2.21B | $2.29B | $2.04B |
| Net Income | $90.0M | $90.0M | $85.5M | $90.2M | $79.4M |
| EBITDA | $183.9M | $183.9M | $167.8M | $177.8M | $162.5M |
| EPS | 29.59 | 29.59 | 28.13 | 29.67 | 26.11 |
| Gross Margin | 41.5% | 41.5% | 35.5% | 34.3% | 39.0% |
| Operating Margin | 5.3% | 5.3% | 5.4% | 5.9% | 3.9% |
| Net Margin | 3.9% | 3.9% | 3.9% | 3.9% | 3.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.67 | 0.67 | 0.74 | 0.61 | 1.01 |
| Current Ratio | 1.71 | 1.71 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $26.1M | $26.1M | $-130.7M | $220.7M | $-140.8M |
| Returns | |||||
| ROE | 10.3% | 10.3% | 10.9% | 12.8% | 12.9% |
| Valuation | |||||
| P/E | 11.13 | 11.13 | — | — | — |
| EV/EBITDA | 7.86 | 7.86 | — | — | — |
| P/B | 0.99 | 0.99 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 4.6% | 4.6% | -3.8% | 12.3% | — |
| EPS Growth | 5.2% | 5.2% | -5.2% | 13.6% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-5.3%
EPS terminal req.
$25.11
Spread vs growth
10.5%
5Y implied EPS CAGR
0.5%
EPS terminal req.
$30.38
Spread vs growth
4.7%
10Y implied EPS CAGR
5.2%
EPS terminal req.
$48.94
Spread vs growth
0.0%
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
+19.9%
Start / end P/E
8.4x → 9.6x
EPS bridge
28.13 → 29.59
Residual
+0.7%
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.