Consumer Defensive / Household & Personal ProductsBSE
$7.14
+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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-100.1M · quality 45.0/100
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
32/100
D
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
$202M
P/E
18.8x
↑EV/EBITDA
9.8x
↑ROE
0.9%
↓Gross Margin
25.2%
↓Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-8.1%
FCF CAGR
—
FCF margin
4.3%
FCF / Net income
6.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.55B · net income $10.5M · FCF $66.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.55B | $1.55B | $1.55B | $2.03B | $2.00B |
| Net Income | $10.5M | $10.5M | $33.2M | $31.6M | $191.6M |
| EBITDA | $33.0M | $33.0M | $62.9M | $74.4M | $289.7M |
| EPS | — | — | 1.17 | 1.12 | 6.77 |
| Gross Margin | 25.2% | 25.2% | 24.5% | 12.3% | 24.2% |
| Operating Margin | 1.8% | 1.8% | 3.7% | 3.5% | 14.3% |
| Net Margin | 0.7% | 0.7% | 2.1% | 1.6% | 9.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.34 | 0.12 | 0.01 |
| Current Ratio | 5.96 | 5.96 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $66.0M | $66.0M | $-100.1M | $-188.0M | $-204.2M |
| Returns | |||||
| ROE | 0.9% | 0.9% | 2.9% | 2.9% | 17.9% |
| Valuation | |||||
| P/E | 18.79 | 18.79 | 9.32 | — | — |
| EV/EBITDA | 9.83 | 9.83 | 10.87 | — | — |
| P/B | 0.18 | 0.18 | 0.27 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 0.0% | 0.0% | -23.6% | 1.6% | — |
| EPS Growth | — | — | 4.5% | -83.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-31.9%
Start / end P/E
n/dx → n/dx
EPS bridge
1.17 → n/d
Residual
-31.9%
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.