Consumer Cyclical / Furnishings, Fixtures & AppliancesBSE
$446.65
-10.70 (-2.37%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.7B · quality 85.7/100
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
37/100
D
Piotroski
5/9
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
$86.4B
P/E
53.4x
↑EV/EBITDA
28.8x
↑ROE
3.5%
↓Gross Margin
59.2%
↑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
+9.2%
FCF CAGR
+0.6%
FCF margin
6.0%
FCF / Net income
1.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $27.09B · net income $1.63B · FCF $1.62B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $27.09B | $27.09B | $24.37B | $21.84B | $20.80B |
| Net Income | $1.63B | $1.63B | $1.64B | $956.4M | $264.7M |
| EBITDA | $2.97B | $2.97B | $2.84B | $1.92B | $1.15B |
| EPS | — | — | 8.46 | 4.93 | 1.37 |
| Gross Margin | 59.2% | 59.2% | 58.6% | 59.3% | 59.9% |
| Operating Margin | 9.0% | 9.0% | 8.5% | 6.6% | 4.3% |
| Net Margin | 6.0% | 6.0% | 6.7% | 4.4% | 1.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 |
| Current Ratio | 1.07 | 1.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.62B | $1.62B | $1.86B | $1.66B | $1.59B |
| Returns | |||||
| ROE | 3.5% | 3.5% | 3.7% | 2.3% | 0.6% |
| Valuation | |||||
| P/E | 53.43 | 53.43 | 60.12 | — | — |
| EV/EBITDA | 28.81 | 28.81 | 34.52 | — | — |
| P/B | 1.88 | 1.88 | 2.24 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 11.2% | 11.2% | 11.6% | 5.0% | — |
| EPS Growth | — | — | 71.6% | 259.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-30.2%
Start / end P/E
n/dx → n/dx
EPS bridge
8.46 → n/d
Residual
-30.2%
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.