Consumer Cyclical / Furnishings, Fixtures & AppliancesBSE
$163.00
-8.45 (-4.94%)
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 $34.3M · quality 44.3/100
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
49/100
C
Piotroski
4/9
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
$1.7B
P/E
31.2x
↑EV/EBITDA
21.5x
↑ROE
18.8%
↑Gross Margin
16.4%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+35.8%
FCF CAGR
—
FCF margin
8.1%
FCF / Net income
0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $450.8M · net income $53.9M · FCF $36.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $450.8M | $450.8M | $623.7M | $475.4M | $180.1M |
| Net Income | $53.9M | $53.9M | $29.3M | $23.5M | $21.9M |
| EBITDA | $77.8M | $77.8M | $-34.5M | $34.8M | $33.3M |
| EPS | — | — | — | 2.39 | 2.15 |
| Gross Margin | 16.4% | 16.4% | 7.8% | 10.1% | 24.4% |
| Operating Margin | 14.2% | 14.2% | 6.3% | 5.7% | 17.2% |
| Net Margin | 12.0% | 12.0% | 4.7% | 4.9% | 12.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.04 | 0.08 | 0.86 |
| Current Ratio | 3.66 | 3.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $36.6M | $36.6M | $34.3M | $-31.7M | $-19.3M |
| Returns | |||||
| ROE | 18.8% | 18.8% | 13.3% | 12.3% | 50.6% |
| Valuation | |||||
| P/E | 31.17 | 31.17 | — | — | — |
| EV/EBITDA | 21.49 | 21.49 | — | — | — |
| P/B | 5.80 | 5.80 | 5.36 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -27.7% | -27.7% | 31.2% | 164.0% | — |
| EPS Growth | — | — | — | 11.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+9.2%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+9.2%
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.