Consumer Cyclical / Furnishings, Fixtures & AppliancesNSE
$72.20
-2.08 (-2.80%)
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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $13.2M · quality 51.3/100
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
37/100
D
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
$402M
P/E
2406.7x
↑EV/EBITDA
15.3x
↑ROE
0.1%
↓Gross Margin
24.4%
↓Debt/Equity
0.44
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.7%
FCF CAGR
+1.4%
FCF margin
2.5%
FCF / Net income
23.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $524.0M · net income $565000.0 · FCF $13.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $524.0M | $524.0M | $471.1M | $504.4M | $419.6M |
| Net Income | $565000.00 | $565000.00 | $286000.00 | $7.3M | $2.5M |
| EBITDA | $40.6M | $40.6M | $44.6M | $37.2M | $30.9M |
| EPS | 0.10 | 0.10 | 0.05 | 1.31 | 0.44 |
| Gross Margin | 24.4% | 24.4% | 26.8% | 24.3% | 23.5% |
| Operating Margin | 2.3% | 2.3% | 5.3% | 4.4% | 2.8% |
| Net Margin | 0.1% | 0.1% | 0.1% | 1.4% | 0.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.44 | 0.44 | 0.43 | 0.31 | 0.34 |
| Cash Flow | |||||
| Free Cash Flow | $13.2M | $13.2M | $-24.5M | $40.6M | $12.6M |
| Returns | |||||
| ROE | 0.1% | 0.1% | 0.1% | 1.4% | 0.5% |
| Valuation | |||||
| P/E | 2406.67 | 2406.67 | 1738.00 | 48.78 | 112.95 |
| EV/EBITDA | 15.34 | 15.34 | 15.72 | 13.65 | 14.28 |
| P/B | 0.79 | 0.79 | 0.95 | 0.70 | 0.55 |
| Growth & Yield | |||||
| Revenue Growth | 11.2% | 11.2% | -6.6% | 20.2% | — |
| EPS Growth | 100.0% | 100.0% | -96.2% | 197.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
300.1%
EPS terminal req.
$6.41
Spread vs growth
-200.1%
5Y implied EPS CAGR
138.7%
EPS terminal req.
$7.75
Spread vs growth
-38.7%
10Y implied EPS CAGR
62.0%
EPS terminal req.
$12.48
Spread vs growth
38.0%
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
-18.3%
Start / end P/E
1766.8x → 722.0x
EPS bridge
0.05 → 0.10
Residual
-59.1%
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.