Consumer Cyclical / Furnishings, Fixtures & AppliancesBuenos Aires
$178.50
+7.00 (+4.08%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $2.2B · quality 45.3/100
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
26/100
D
Piotroski
0/9
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
$31.8B
P/E
N/A
•EV/EBITDA
7.8x
↓ROE
-2.6%
↓Gross Margin
7.7%
↓Debt/Equity
1.14
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+57.0%
FCF CAGR
—
FCF margin
-40.4%
FCF / Net income
15.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $32.01B · net income $-834.0M · FCF $-12.94B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $32.01B | $32.01B | $43.32B | $31.48B | $8.27B |
| Net Income | $-834.0M | $-834.0M | $6.18B | $11.63B | $698.4M |
| EBITDA | $5.72B | $5.72B | $10.79B | $21.26B | $2.39B |
| EPS | -6.00 | -6.00 | 48.00 | 104.22 | 9.78 |
| Gross Margin | 7.7% | 7.7% | 45.1% | 31.3% | 28.1% |
| Operating Margin | -30.7% | -30.7% | 26.0% | 17.6% | 18.0% |
| Net Margin | -2.6% | -2.6% | 14.3% | 36.9% | 8.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.14 | 1.14 | 0.16 | 0.15 | 1.04 |
| Current Ratio | 1.29 | 1.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-12.94B | $-12.94B | $15.04B | $2.25B | $1.05B |
| Returns | |||||
| ROE | -2.6% | -2.6% | 18.6% | 59.7% | 32.9% |
| Valuation | |||||
| P/E | — | — | 7.48 | 0.61 | 1.69 |
| EV/EBITDA | 7.85 | 7.85 | 2.91 | -0.00 | 1.39 |
| P/B | 0.72 | 0.72 | 1.39 | 0.37 | 0.56 |
| Growth & Yield | |||||
| Revenue Growth | -26.1% | -26.1% | 37.6% | 280.5% | — |
| EPS Growth | -112.5% | -112.5% | -53.9% | 965.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-36.4%
Start / end P/E
n/dx → n/dx
EPS bridge
48.00 → -6.00
Residual
-36.4%
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.