Consumer Cyclical / Furnishings, Fixtures & AppliancesNYSE
$20.64
+0.02 (+0.10%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $70.6M · quality 80.3/100
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
39/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$525M
P/E
13.1x
↓EV/EBITDA
6.8x
↓ROE
10.7%
↑Gross Margin
60.5%
↑Debt/Equity
0.26
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+1.3%
FCF margin
8.2%
FCF / Net income
0.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $614.6M · net income $51.6M · FCF $50.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $614.6M | $614.6M | $646.2M | $791.4M | $817.8M | $685.2M | $589.8M | $746.7M | $766.8M | $763.4M | $794.2M | — | — | — | — | — | — |
| Net Income | $51.6M | $51.6M | $63.8M | $105.8M | $103.3M | — | — | $25.7M | $36.4M | $36.2M | $56.6M | $37.1M | $42.9M | $32.5M | $49.7M | $29.3M | $-44.3M |
| EBITDA | $84.8M | $84.8M | $101.6M | $156.9M | $154.3M | — | — | $53.5M | $68.7M | $78.1M | $108.5M | $85.1M | $87.6M | $78.4M | $68.3M | $52.7M | $17.7M |
| EPS | 2.01 | 2.01 | 2.49 | 4.13 | 4.05 | — | — | 0.96 | 1.32 | 1.29 | 2.00 | 1.27 | 1.47 | 1.11 | 1.71 | 1.01 | -1.53 |
| Gross Margin | 60.5% | 60.5% | 60.8% | 60.7% | 59.3% | — | — | 54.8% | 54.2% | 55.0% | 55.7% | — | — | — | — | — | — |
| Operating Margin | 10.1% | 10.1% | 12.1% | 16.9% | 16.4% | — | — | 4.5% | 6.4% | 7.6% | 11.2% | — | — | — | — | — | — |
| Net Margin | 8.4% | 8.4% | 9.9% | 13.4% | 12.6% | — | — | 3.4% | 4.7% | 4.7% | 7.1% | — | — | — | — | — | — |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.26 | 0.26 | 0.27 | 0.28 | 0.29 | — | — | — | — | — | 0.10 | 0.20 | 0.36 | 0.39 | 0.48 | 0.59 | — |
| Current Ratio | 1.94 | 1.94 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $50.4M | $50.4M | $70.6M | $86.8M | $56.0M | — | — | $46.1M | $30.0M | $61.0M | $35.2M | $35.3M | $40.6M | $42.3M | $14.8M | $54.1M | $41.4M |
| Returns | |||||||||||||||||
| ROE | 10.7% | 10.7% | 13.2% | 22.5% | 25.4% | — | — | 7.1% | 9.5% | 9.0% | 14.4% | 10.0% | 11.7% | 9.7% | 15.4% | 10.4% | — |
| Valuation | |||||||||||||||||
| P/E | 13.06 | 13.06 | 10.76 | 6.78 | 5.23 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 6.81 | 6.81 | 7.35 | 5.01 | 3.55 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.10 | 1.10 | 1.42 | 1.52 | 1.33 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | -4.9% | -4.9% | -18.3% | -3.2% | — | 16.2% | -21.0% | -2.6% | 0.4% | -3.9% | — | — | — | — | — | — | — |
| EPS Growth | -19.3% | -19.3% | -39.7% | 2.0% | — | — | — | -27.3% | 2.3% | -35.5% | 57.5% | -13.6% | 32.4% | -35.1% | 69.3% | 166.0% | — |
| Dividend Yield | 7.6% | 7.6% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-3.1%
EPS terminal req.
$1.83
Spread vs growth
-16.2%
5Y implied EPS CAGR
2.0%
EPS terminal req.
$2.22
Spread vs growth
-21.2%
10Y implied EPS CAGR
5.9%
EPS terminal req.
$3.57
Spread vs growth
-25.2%
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
-13.5%
Start / end P/E
10.5x → 10.3x
EPS bridge
2.49 → 2.01
Residual
+0.4%
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.