Consumer Cyclical / Textile ManufacturingNSE
$1118.00
+24.40 (+2.23%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $267.7M · quality 72.3/100
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
55/100
C
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
$6.5B
P/E
12.6x
↓EV/EBITDA
8.5x
↓ROE
7.3%
↑Gross Margin
40.9%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-0.8%
FCF CAGR
+0.0%
FCF margin
5.6%
FCF / Net income
0.60x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.47B · net income $516.9M · FCF $309.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.47B | $5.47B | $4.39B | $4.60B | $5.60B |
| Net Income | $516.9M | $516.9M | $577.4M | $693.9M | $544.6M |
| EBITDA | $779.4M | $779.4M | $821.1M | $918.0M | $761.0M |
| EPS | — | — | 98.08 | 115.33 | 90.51 |
| Gross Margin | 40.9% | 40.9% | 47.9% | 44.7% | 42.0% |
| Operating Margin | 12.3% | 12.3% | 10.6% | 8.7% | 11.2% |
| Net Margin | 9.4% | 9.4% | 13.1% | 15.1% | 9.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Current Ratio | 5.14 | 5.14 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $309.0M | $309.0M | $89.7M | $267.7M | $309.0M |
| Returns | |||||
| ROE | 7.3% | 7.3% | 8.9% | 11.1% | 9.5% |
| Valuation | |||||
| P/E | 12.64 | 12.64 | 10.48 | 11.48 | 11.20 |
| EV/EBITDA | 8.45 | 8.45 | 7.34 | 8.76 | 8.06 |
| P/B | 0.93 | 0.93 | 0.93 | 1.27 | 1.07 |
| Growth & Yield | |||||
| Revenue Growth | 24.6% | 24.6% | -4.4% | -17.9% | — |
| EPS Growth | — | — | -15.0% | 27.4% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+6.4%
Start / end P/E
n/dx → n/dx
EPS bridge
98.08 → n/d
Residual
+4.1%
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.