Consumer Cyclical / Furnishings, Fixtures & AppliancesBSE
$78.00
-2.60 (-3.23%)
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 32% · confianza 24%
FCF escenarios
weak_data · normalized FCF $25.9M · 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
50/100
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
$315M
P/E
16.6x
↓EV/EBITDA
8.0x
↓ROE
7.6%
↑Gross Margin
39.5%
↑Debt/Equity
0.67
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+11.3%
FCF CAGR
-0.4%
FCF margin
4.5%
FCF / Net income
2.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $866.4M · net income $19.0M · FCF $39.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $866.4M | $866.4M | $785.5M | $668.8M | $628.7M |
| Net Income | $19.0M | $19.0M | $14.4M | $16.8M | $14.6M |
| EBITDA | $60.0M | $60.0M | $52.1M | $47.6M | $45.3M |
| EPS | — | — | 3.56 | 4.16 | 3.61 |
| Gross Margin | 39.5% | 39.5% | 41.2% | 27.8% | 27.6% |
| Operating Margin | 3.0% | 3.0% | 3.8% | 4.6% | 4.8% |
| Net Margin | 2.2% | 2.2% | 1.8% | 2.5% | 2.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.67 | 0.67 | 0.82 | 0.64 | 0.75 |
| Current Ratio | 1.58 | 1.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $39.3M | $39.3M | $-31.6M | $25.9M | $39.8M |
| Returns | |||||
| ROE | 7.6% | 7.6% | 6.2% | 7.7% | 7.3% |
| Valuation | |||||
| P/E | 16.60 | 16.60 | 20.79 | — | — |
| EV/EBITDA | 8.02 | 8.02 | 9.31 | — | — |
| P/B | 1.25 | 1.25 | 1.29 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 10.3% | 10.3% | 17.5% | 6.4% | — |
| EPS Growth | — | — | -14.4% | 15.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-4.9%
Start / end P/E
n/dx → n/dx
EPS bridge
3.56 → n/d
Residual
-4.9%
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.