Consumer Cyclical / Furnishings, Fixtures & AppliancesNSE
$648.45
-18.00 (-2.70%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $234.0M · quality 70.0/100
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
49/100
C
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
$11.6B
P/E
25.4x
↑EV/EBITDA
13.3x
↑ROE
12.3%
↑Gross Margin
38.8%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-3.3%
FCF CAGR
-11.9%
FCF margin
8.1%
FCF / Net income
1.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.43B · net income $456.4M · FCF $760.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.43B | $9.43B | $8.65B | $9.19B | $10.42B |
| Net Income | $456.4M | $456.4M | $325.3M | $73.9M | $516.7M |
| EBITDA | $870.0M | $870.0M | $722.3M | $294.9M | $1.03B |
| EPS | — | — | 18.20 | 4.13 | 28.90 |
| Gross Margin | 38.8% | 38.8% | 37.4% | 35.4% | 35.9% |
| Operating Margin | 6.0% | 6.0% | 4.9% | 1.1% | 7.9% |
| Net Margin | 4.8% | 4.8% | 3.8% | 0.8% | 5.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.04 | 0.01 | 0.02 |
| Current Ratio | 2.10 | 2.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $760.7M | $760.7M | $234.0M | $178.4M | $1.11B |
| Returns | |||||
| ROE | 12.3% | 12.3% | 10.0% | 2.5% | 18.1% |
| Valuation | |||||
| P/E | 25.40 | 25.40 | 33.37 | 206.73 | 41.86 |
| EV/EBITDA | 13.26 | 13.26 | 15.06 | 50.50 | 20.51 |
| P/B | 3.11 | 3.11 | 3.34 | 5.22 | 7.57 |
| Growth & Yield | |||||
| Revenue Growth | 9.0% | 9.0% | -5.9% | -11.8% | — |
| EPS Growth | — | — | 340.7% | -85.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-15.8%
Start / end P/E
n/dx → n/dx
EPS bridge
18.20 → n/d
Residual
-15.8%
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.