Consumer Cyclical / Furnishings, Fixtures & AppliancesBSE
$1395.40
-4.35 (-0.31%)
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 $646.2M · quality 43.7/100
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
30/100
D
Piotroski
3/9
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
$213.2B
P/E
N/A
•EV/EBITDA
311.3x
↑ROE
-0.6%
↓Gross Margin
31.1%
↑Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+4.7%
FCF CAGR
—
FCF margin
0.6%
FCF / Net income
-5.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $26.99B · net income $-28.6M · FCF $148.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $26.99B | $26.99B | $27.56B | $18.99B | $23.53B |
| Net Income | $-28.6M | $-28.6M | $588.3M | $-757.1M | $-821.4M |
| EBITDA | $685.8M | $685.8M | $1.57B | $-180.1M | $-224.0M |
| EPS | — | — | 21.60 | -27.80 | -30.20 |
| Gross Margin | 31.1% | 31.1% | 29.9% | 27.2% | 22.3% |
| Operating Margin | 0.4% | 0.4% | 2.3% | -3.2% | -3.6% |
| Net Margin | -0.1% | -0.1% | 2.1% | -4.0% | -3.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.07 | 0.08 | 0.29 |
| Current Ratio | 1.08 | 1.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $148.8M | $148.8M | $646.2M | $2.17B | $-788.3M |
| Returns | |||||
| ROE | -0.6% | -0.6% | 9.2% | -13.0% | -12.5% |
| Valuation | |||||
| P/E | — | — | 81.85 | — | — |
| EV/EBITDA | 311.25 | 311.25 | 29.98 | — | — |
| P/B | 42.60 | 42.60 | 7.51 | 5.33 | 4.62 |
| Growth & Yield | |||||
| Revenue Growth | -2.1% | -2.1% | 45.2% | -19.3% | — |
| EPS Growth | — | — | 177.7% | 7.9% | — |
| Dividend Yield | 3.6% | 3.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-15.1%
Start / end P/E
n/dx → n/dx
EPS bridge
21.60 → n/d
Residual
-18.7%
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.