Consumer Cyclical / Furnishings, Fixtures & AppliancesNSE
$1056.00
-21.55 (-2.00%)
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 17%
FCF escenarios
weak_data · normalized FCF $-397.2M · quality 39.7/100
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
58/100
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
$30.0B
P/E
31.3x
↑EV/EBITDA
17.3x
↑ROE
16.1%
↑Gross Margin
53.6%
↑Debt/Equity
0.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+16.3%
FCF CAGR
—
FCF margin
-0.3%
FCF / Net income
-0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.24B · net income $981.9M · FCF $-28.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.24B | $9.24B | $8.16B | $6.79B | $5.88B |
| Net Income | $981.9M | $981.9M | $637.4M | $578.9M | $524.2M |
| EBITDA | $1.89B | $1.89B | $1.47B | $1.34B | $1.08B |
| EPS | — | — | 22.41 | 21.55 | 19.52 |
| Gross Margin | 53.6% | 53.6% | 53.8% | 43.3% | 39.3% |
| Operating Margin | 14.9% | 14.9% | 12.4% | 15.2% | 15.0% |
| Net Margin | 10.6% | 10.6% | 7.8% | 8.5% | 8.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.46 | 0.46 | 0.53 | 0.88 | 0.77 |
| Current Ratio | 1.44 | 1.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-28.2M | $-28.2M | $-541.8M | $-397.2M | $132.8M |
| Returns | |||||
| ROE | 16.1% | 16.1% | 12.1% | 16.4% | 17.3% |
| Valuation | |||||
| P/E | 31.25 | 31.25 | 26.51 | 47.19 | 30.77 |
| EV/EBITDA | 17.33 | 17.33 | 13.27 | 22.72 | 17.02 |
| P/B | 4.94 | 4.94 | 3.21 | 7.72 | 5.32 |
| Growth & Yield | |||||
| Revenue Growth | 13.3% | 13.3% | 20.1% | 15.6% | — |
| EPS Growth | — | — | 4.0% | 10.4% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+32.5%
Start / end P/E
n/dx → n/dx
EPS bridge
22.41 → n/d
Residual
+32.3%
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.