Consumer Cyclical / Textile ManufacturingNSE
$46.24
+1.16 (+2.57%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $981.5M · quality 71.7/100
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
43/100
C
Piotroski
6/9
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
$20.5B
P/E
11.2x
↓EV/EBITDA
6.4x
↓ROE
12.2%
↑Gross Margin
20.3%
↓Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2026 · 4 años de histórico normalizado
Revenue CAGR
+2.2%
FCF CAGR
-29.3%
FCF margin
1.3%
FCF / Net income
0.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $41.61B · net income $1.83B · FCF $531.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $41.61B | $41.61B | $42.52B | $42.77B | $42.90B | $38.20B |
| Net Income | $1.83B | $1.83B | $1.34B | $1.11B | $899.0M | $3.03B |
| EBITDA | $3.42B | $3.42B | $2.74B | $2.41B | $2.25B | $5.37B |
| EPS | — | — | 3.01 | 2.49 | 2.02 | 6.74 |
| Gross Margin | 20.3% | 20.3% | 17.6% | 9.6% | 9.0% | 18.0% |
| Operating Margin | 6.5% | 6.5% | 4.3% | 3.9% | 3.9% | 12.3% |
| Net Margin | 4.4% | 4.4% | 3.1% | 2.6% | 2.1% | 7.9% |
| Balance Sheet | ||||||
| Debt/Equity | 0.10 | 0.10 | 0.11 | 0.19 | 0.28 | 0.33 |
| Cash Flow | ||||||
| Free Cash Flow | $531.3M | $531.3M | $2.60B | $981.5M | $2.13B | $2.13B |
| Returns | ||||||
| ROE | 12.2% | 12.2% | 10.1% | 9.2% | 8.2% | 27.9% |
| Valuation | ||||||
| P/E | 11.20 | 11.20 | 12.45 | 26.45 | 18.19 | 9.67 |
| EV/EBITDA | 6.43 | 6.43 | 6.53 | 13.08 | 8.37 | 6.12 |
| P/B | 1.36 | 1.36 | 1.25 | 2.43 | 1.49 | 2.70 |
| Growth & Yield | ||||||
| Revenue Growth | -2.2% | -2.2% | -0.6% | -0.3% | — | — |
| EPS Growth | — | — | 20.9% | 23.3% | — | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-6.9%
Start / end P/E
n/dx → n/dx
EPS bridge
3.01 → 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.