Consumer Cyclical / Furnishings, Fixtures & AppliancesNSE
$82.50
-3.24 (-3.84%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-71.5M · quality 46.7/100
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
23/100
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
$1.2B
P/E
45.8x
↑EV/EBITDA
14.5x
↑ROE
3.7%
↓Gross Margin
34.4%
↑Debt/Equity
1.23
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.1%
FCF CAGR
—
FCF margin
-1.8%
FCF / Net income
-1.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.14B · net income $27.0M · FCF $-38.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.14B | $2.14B | $2.06B | $1.99B | $1.69B |
| Net Income | $27.0M | $27.0M | $78.4M | $74.0M | $64.9M |
| EBITDA | $147.1M | $147.1M | $200.1M | $166.5M | $144.6M |
| EPS | — | — | 5.23 | 4.93 | 4.32 |
| Gross Margin | 34.4% | 34.4% | 36.0% | 33.6% | 33.4% |
| Operating Margin | 4.2% | 4.2% | 7.5% | 7.7% | 7.3% |
| Net Margin | 1.3% | 1.3% | 3.8% | 3.7% | 3.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.23 | 1.23 | 1.13 | 0.99 | 0.90 |
| Cash Flow | |||||
| Free Cash Flow | $-38.0M | $-38.0M | $-132.2M | $-71.5M | $-91.1M |
| Returns | |||||
| ROE | 3.7% | 3.7% | 11.1% | 11.6% | 11.5% |
| Valuation | |||||
| P/E | 45.83 | 45.83 | 31.39 | 14.83 | 18.01 |
| EV/EBITDA | 14.53 | 14.53 | 16.26 | 10.23 | 11.37 |
| P/B | 1.69 | 1.69 | 3.49 | 1.71 | 2.08 |
| Growth & Yield | |||||
| Revenue Growth | 3.7% | 3.7% | 3.2% | 18.1% | — |
| EPS Growth | — | — | 6.1% | 14.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-9.6%
Start / end P/E
n/dx → n/dx
EPS bridge
5.23 → n/d
Residual
-9.6%
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.