Consumer Defensive / Household & Personal ProductsNSE
$23.71
+0.21 (+0.87%)
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 19%
FCF escenarios
weak_data · normalized FCF $13.6M · quality 44.0/100
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
29/100
D
Piotroski
7/9
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
$407M
P/E
32.5x
↑EV/EBITDA
7.8x
↓ROE
0.4%
↓Gross Margin
30.2%
↑Debt/Equity
0.75
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.0%
FCF CAGR
—
FCF margin
-6.0%
FCF / Net income
-15.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.24B · net income $4.9M · FCF $-73.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.24B | $1.24B | $978.5M | $1.17B | $1.16B |
| Net Income | $4.9M | $4.9M | $-36.6M | $25.3M | $24.0M |
| EBITDA | $155.5M | $155.5M | $102.6M | $135.2M | $155.6M |
| EPS | 0.28 | 0.28 | -2.13 | 1.47 | 1.40 |
| Gross Margin | 30.2% | 30.2% | 26.7% | 21.4% | 24.7% |
| Operating Margin | 6.7% | 6.7% | 3.4% | 5.4% | 9.5% |
| Net Margin | 0.4% | 0.4% | -3.7% | 2.2% | 2.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.75 | 0.75 | 0.66 | 0.60 | 0.62 |
| Cash Flow | |||||
| Free Cash Flow | $-73.7M | $-73.7M | $13.6M | $64.4M | $158.0M |
| Returns | |||||
| ROE | 0.4% | 0.4% | -3.6% | 2.4% | 2.3% |
| Valuation | |||||
| P/E | 32.48 | 32.48 | — | 14.22 | 21.93 |
| EV/EBITDA | 7.81 | 7.81 | 11.20 | 7.22 | 7.37 |
| P/B | 0.37 | 0.37 | 0.48 | 0.34 | 0.51 |
| Growth & Yield | |||||
| Revenue Growth | 26.3% | 26.3% | -16.5% | 0.8% | — |
| EPS Growth | 113.3% | 113.3% | -245.0% | 5.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
94.8%
EPS terminal req.
$2.10
Spread vs growth
18.5%
5Y implied EPS CAGR
55.0%
EPS terminal req.
$2.55
Spread vs growth
58.3%
10Y implied EPS CAGR
30.6%
EPS terminal req.
$4.10
Spread vs growth
82.8%
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
-19.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.13 → 0.28
Residual
-19.8%
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.