Consumer Cyclical / Internet RetailNSE
$18.93
+0.02 (+0.11%)
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 $-47.5M · 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
44/100
C
Piotroski
1/9
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
$728M
P/E
13.5x
↓EV/EBITDA
8.6x
↓ROE
2.0%
↓Gross Margin
41.4%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+2.4%
FCF CAGR
—
FCF margin
-10.3%
FCF / Net income
-0.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $461.5M · net income $53.8M · FCF $-47.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $461.5M | $461.5M | $497.8M | $476.3M | $429.3M |
| Net Income | $53.8M | $53.8M | $79.1M | $40.5M | $46.5M |
| EBITDA | $82.4M | $82.4M | $102.2M | $61.0M | $68.1M |
| EPS | — | — | 2.05 | 1.05 | 1.21 |
| Gross Margin | 41.4% | 41.4% | 48.1% | 33.2% | 34.5% |
| Operating Margin | -4.9% | -4.9% | 3.1% | -3.7% | -2.0% |
| Net Margin | 11.7% | 11.7% | 15.9% | 8.5% | 10.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 4.67 | 4.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-47.5M | $-47.5M | $-80.5M | $75.9M | $-86.1M |
| Returns | |||||
| ROE | 2.0% | 2.0% | 2.9% | 1.8% | 3.4% |
| Valuation | |||||
| P/E | 13.52 | 13.52 | 14.33 | 36.24 | — |
| EV/EBITDA | 8.60 | 8.60 | 10.89 | 21.37 | — |
| P/B | 0.27 | 0.27 | 0.41 | 0.62 | — |
| Growth & Yield | |||||
| Revenue Growth | -7.3% | -7.3% | 4.5% | 10.9% | — |
| EPS Growth | — | — | 95.2% | -12.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-43.1%
Start / end P/E
n/dx → n/dx
EPS bridge
2.05 → n/d
Residual
-43.1%
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.