Consumer Cyclical / Footwear & AccessoriesNSE
$250.95
-0.60 (-0.24%)
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 $1.8B · quality 67.7/100
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
39/100
D
Piotroski
5/9
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
$76.7B
P/E
51.1x
↑EV/EBITDA
25.1x
↑ROE
16.6%
↑Gross Margin
52.9%
↑Debt/Equity
0.26
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+6.1%
FCF CAGR
-8.3%
FCF margin
2.5%
FCF / Net income
0.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.74B · net income $1.50B · FCF $445.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $17.74B | $17.74B | $15.93B | $14.48B | $14.84B |
| Net Income | $1.50B | $1.50B | $1.21B | $894.4M | $1.17B |
| EBITDA | $3.15B | $3.15B | $2.58B | $2.15B | $2.56B |
| EPS | — | — | 3.97 | 2.93 | 3.84 |
| Gross Margin | 52.9% | 52.9% | 51.8% | 52.0% | 49.3% |
| Operating Margin | 40.0% | 40.0% | 39.6% | 9.6% | 12.3% |
| Net Margin | 8.5% | 8.5% | 7.6% | 6.2% | 7.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.26 | 0.26 | 0.31 | 0.27 | 0.61 |
| Current Ratio | 2.37 | 2.37 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $445.0M | $445.0M | $1.76B | $2.19B | $577.9M |
| Returns | |||||
| ROE | 16.6% | 16.6% | 16.0% | 13.7% | 21.2% |
| Valuation | |||||
| P/E | 51.11 | 51.11 | 60.39 | 80.80 | 87.30 |
| EV/EBITDA | 25.10 | 25.10 | 29.17 | 34.31 | 41.18 |
| P/B | 8.46 | 8.46 | 9.67 | 11.10 | 18.54 |
| Growth & Yield | |||||
| Revenue Growth | 11.4% | 11.4% | 10.0% | -2.4% | — |
| EPS Growth | — | — | 35.5% | -23.7% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-8.0%
Start / end P/E
n/dx → n/dx
EPS bridge
3.97 → n/d
Residual
-8.6%
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.