Consumer Cyclical / Furnishings, Fixtures & AppliancesMilan
$1.29
+0.03 (+2.78%)
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 $10.5M · quality 69.3/100
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
27/100
D
Piotroski
2/9
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
$76M
P/E
N/A
•EV/EBITDA
7.0x
↓ROE
-8.2%
↓Gross Margin
45.8%
↑Debt/Equity
1.06
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.7%
FCF CAGR
-12.2%
FCF margin
2.9%
FCF / Net income
-1.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $460.6M · net income $-10.0M · FCF $13.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $460.6M | $460.6M | $452.1M | $473.2M | $548.6M |
| Net Income | $-10.0M | $-10.0M | $7.9M | $9.8M | $16.6M |
| EBITDA | $20.6M | $20.6M | $37.1M | $44.1M | $52.0M |
| EPS | — | — | 0.13 | 0.16 | 0.26 |
| Gross Margin | 45.8% | 45.8% | 46.0% | 43.7% | 42.8% |
| Operating Margin | 1.1% | 1.1% | 1.6% | 4.6% | 6.0% |
| Net Margin | -2.2% | -2.2% | 1.7% | 2.1% | 3.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.06 | 1.06 | 0.73 | 0.66 | 0.84 |
| Cash Flow | |||||
| Free Cash Flow | $13.2M | $13.2M | $8.0M | $10.5M | $19.5M |
| Returns | |||||
| ROE | -8.2% | -8.2% | 5.9% | 6.9% | 12.5% |
| Valuation | |||||
| P/E | — | — | 12.37 | 14.77 | 11.31 |
| EV/EBITDA | 7.03 | 7.03 | 4.16 | 4.48 | 4.46 |
| P/B | 0.63 | 0.63 | 0.74 | 1.02 | 1.42 |
| Growth & Yield | |||||
| Revenue Growth | 1.9% | 1.9% | -4.5% | -13.7% | — |
| EPS Growth | — | — | -15.1% | -40.4% | — |
| Dividend Yield | 3.2% | 3.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-4.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.13 → n/d
Residual
-7.5%
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.