Consumer Cyclical / Department StoresNSE
$2.73
+0.05 (+1.87%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $3.9B · quality 61.0/100
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
24/100
D
Piotroski
n/d
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
4/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
1095.9%
↑Gross Margin
7.6%
↓Debt/Equity
-28.41
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2022 · 0 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
17.8%
FCF / Net income
-0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.93B · net income $-28.77B · FCF $3.90B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2022 |
|---|---|---|
| Income Statement | ||
| Revenue | $21.93B | $21.93B |
| Net Income | $-28.77B | $-28.77B |
| EBITDA | $-17.45B | $-17.45B |
| EPS | -58.21 | -58.21 |
| Gross Margin | 7.6% | 7.6% |
| Operating Margin | -37.8% | -37.8% |
| Net Margin | -131.2% | -131.2% |
| Balance Sheet | ||
| Debt/Equity | -28.41 | -28.41 |
| Current Ratio | 0.37 | 0.37 |
| Cash Flow | ||
| Free Cash Flow | $3.90B | $3.90B |
| Returns | ||
| ROE | 1095.9% | 1095.9% |
Revenue, Net Income & Free Cash Flow ($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
-29.5%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → -58.21
Residual
-29.5%
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.