Consumer Cyclical / Furnishings, Fixtures & AppliancesNasdaqGS
$55.84
+0.00 (+0.00%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $27.1M · quality 39.3/100
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
19/100
F
Piotroski
7/9
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
$228M
P/E
N/A
•EV/EBITDA
N/A
•ROE
12.0%
↑Gross Margin
22.2%
↓Debt/Equity
N/A
•Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+2.0%
FCF CAGR
+4.3%
FCF margin
7.6%
FCF / Net income
1.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $441.1M · net income $20.2M · FCF $33.7M
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 | $441.1M | $441.1M | $412.8M | $393.7M | $544.3M | $478.9M | $366.9M | $443.6M | $489.2M | $468.8M | $500.1M | $466.9M | $438.5M | $386.2M | $352.1M | $339.4M | $326.5M |
| Net Income | $20.2M | $20.2M | $10.5M | $14.8M | $1.9M | $23.0M | $-26.8M | $-32.6M | $17.7M | $23.8M | $24.2M | $22.3M | $15.0M | $13.2M | $13.1M | $10.4M | $10.8M |
| EPS | 3.55 | 3.55 | 1.91 | 2.74 | 0.28 | 3.09 | -3.37 | -4.13 | 2.23 | 3.02 | 3.12 | 2.89 | 2.00 | 1.80 | 1.86 | 1.50 | 1.61 |
| Gross Margin | 22.2% | 22.2% | 21.1% | 18.0% | 13.4% | 20.2% | 14.5% | 15.8% | 20.1% | 23.2% | 22.7% | 23.5% | 22.9% | 23.4% | 24.2% | 22.8% | 22.9% |
| Operating Margin | 6.0% | 6.0% | 4.1% | 2.7% | 1.2% | 6.5% | -9.4% | -9.7% | 5.0% | 7.9% | 7.6% | 7.4% | 5.1% | 5.2% | 5.8% | 4.7% | 5.4% |
| Net Margin | 4.6% | 4.6% | 2.6% | 3.8% | 0.3% | 4.8% | -7.3% | -7.4% | 3.6% | 5.1% | 4.8% | 4.8% | 3.4% | 3.4% | 3.7% | 3.1% | 3.3% |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $33.7M | $33.7M | $27.1M | $18.2M | $4.1M | $-35.3M | $14.6M | $-14.6M | $-2.2M | $12.9M | $47.0M | $-34.2M | $12.1M | $-320000.00 | $-2.0M | $11.2M | $17.9M |
| Returns | |||||||||||||||||
| ROE | 12.0% | 12.0% | 7.0% | 10.4% | 1.4% | 13.7% | -15.3% | -15.9% | 7.3% | 10.3% | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 6.9% | 6.9% | 4.8% | -27.7% | 13.6% | 30.5% | -17.3% | -9.3% | 4.4% | -6.3% | 7.1% | 6.5% | 13.6% | 9.7% | 3.7% | 4.0% | — |
| EPS Growth | 85.9% | 85.9% | -30.3% | 878.6% | -90.9% | 191.7% | 18.4% | -285.2% | -26.2% | -3.2% | 8.0% | 44.5% | 11.1% | -3.2% | 24.0% | -6.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
11.8%
EPS terminal req.
$4.95
Spread vs growth
74.1%
5Y implied EPS CAGR
11.0%
EPS terminal req.
$6.00
Spread vs growth
74.8%
10Y implied EPS CAGR
10.5%
EPS terminal req.
$9.66
Spread vs growth
75.3%
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.
Unavailable: positive start/end prices are required.