Consumer Cyclical / Furnishings, Fixtures & AppliancesNasdaqGS
$48.09
+0.00 (+0.00%)
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 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $139.7M · quality 64.3/100
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
36/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$701M
P/E
41.5x
↑EV/EBITDA
6.2x
↓ROE
10.9%
↑Gross Margin
17.9%
↓Debt/Equity
0.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+10.0%
FCF CAGR
—
FCF margin
4.0%
FCF / Net income
0.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.71B · net income $99.5M · FCF $68.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $1.71B | $1.71B | $1.85B | $2.07B | $1.86B | $1.74B | $1.65B | $1.65B | $1.25B | $1.03B | $947.0M | $825.5M | $726.5M | $630.4M | $515.8M | $452.6M | $406.5M |
| Net Income | $99.5M | $99.5M | $116.2M | $93.7M | $-29.7M | $61.2M | $73.7M | $83.7M | $63.1M | $71.2M | $58.7M | $35.5M | $20.5M | $9.8M | $-20.8M | $-20.0M | $-22.3M |
| EBITDA | $192.8M | $192.8M | $239.0M | $232.4M | $63.8M | $215.0M | $228.6M | $236.1M | $152.7M | $126.9M | $109.6M | $69.2M | $48.6M | $31.7M | $-10.1M | $-4.4M | $-6.4M |
| EPS | 6.50 | 6.50 | 7.15 | 5.62 | -1.79 | 3.59 | 4.34 | 4.83 | 3.77 | 4.34 | 3.57 | 2.21 | 1.31 | 0.66 | -1.45 | -1.40 | -1.58 |
| Gross Margin | 17.9% | 17.9% | 20.4% | 17.3% | 12.2% | 18.5% | 19.8% | 21.1% | 20.4% | 21.8% | 21.1% | 18.5% | 17.1% | 16.3% | 12.9% | 11.7% | 12.0% |
| Operating Margin | 8.5% | 8.5% | 8.7% | 6.7% | 2.0% | 6.6% | 7.9% | 8.6% | 8.6% | 10.5% | 9.8% | 6.6% | 4.7% | 2.7% | -6.5% | -6.9% | -9.2% |
| Net Margin | 5.8% | 5.8% | 6.3% | 4.5% | -1.6% | 3.5% | 4.5% | 5.1% | 5.1% | 6.9% | 6.2% | 4.3% | 2.8% | 1.5% | -4.0% | -4.4% | -5.5% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.56 | 0.56 | 0.56 | 0.55 | 0.81 | — | — | — | — | — | — | — | — | 0.17 | — | — | — |
| Current Ratio | 2.37 | 2.37 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $68.7M | $68.7M | $139.7M | $156.2M | $-19.7M | $116.0M | $145.9M | $158.7M | $39.2M | $55.3M | $45.9M | $40.1M | $32.6M | $15.7M | $9.4M | $8.2M | $-1.6M |
| Returns | |||||||||||||||||
| ROE | 10.9% | 10.9% | 12.8% | 10.7% | -3.8% | 8.1% | 10.4% | 13.2% | 10.9% | 20.2% | 20.9% | 15.4% | 10.7% | 6.7% | -16.0% | -13.0% | -12.7% |
| Valuation | |||||||||||||||||
| P/E | 41.46 | 41.46 | 13.21 | 8.96 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 6.21 | 6.21 | 8.19 | 5.49 | 22.10 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.80 | 0.80 | 1.69 | 0.96 | 1.04 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | -7.5% | -7.5% | -10.6% | 11.3% | — | 5.7% | 0.3% | 31.6% | 21.4% | 8.8% | 14.7% | 13.6% | 15.2% | 22.2% | 14.0% | 11.3% | — |
| EPS Growth | -9.1% | -9.1% | 27.2% | 413.3% | — | -17.3% | -10.1% | 28.1% | -13.1% | 21.6% | 61.5% | 68.7% | 98.5% | 145.5% | -3.6% | 11.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-13.1%
EPS terminal req.
$4.27
Spread vs growth
4.0%
5Y implied EPS CAGR
-4.5%
EPS terminal req.
$5.16
Spread vs growth
-4.6%
10Y implied EPS CAGR
2.5%
EPS terminal req.
$8.32
Spread vs growth
-11.6%
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
-15.1%
Start / end P/E
7.9x → 7.4x
EPS bridge
7.15 → 6.50
Residual
+0.6%
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.