Consumer Cyclical / Furnishings, Fixtures & AppliancesBSE
$316.15
-12.20 (-3.72%)
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 $-131.9M · quality 45.7/100
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
41/100
C
Piotroski
2/9
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
$4.1B
P/E
30.0x
↑EV/EBITDA
18.7x
↑ROE
6.7%
↑Gross Margin
57.9%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+18.0%
FCF CAGR
—
FCF margin
-10.8%
FCF / Net income
-0.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $761.4M · net income $134.1M · FCF $-82.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $761.4M | $761.4M | $1.99B | $1.25B | $463.1M |
| Net Income | $134.1M | $134.1M | $1.23B | $-44.6M | $1.92B |
| EBITDA | $217.4M | $217.4M | $423.3M | $283.5M | $2.22B |
| EPS | — | — | 96.42 | -3.50 | 150.77 |
| Gross Margin | 57.9% | 57.9% | 29.7% | 30.0% | 43.7% |
| Operating Margin | 9.4% | 9.4% | 13.1% | 5.1% | -71.7% |
| Net Margin | 17.6% | 17.6% | 61.6% | -3.6% | 414.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.02 | 0.04 | 0.04 |
| Current Ratio | 2.32 | 2.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-82.4M | $-82.4M | $-131.9M | $-206.0M | $393.8M |
| Returns | |||||
| ROE | 6.7% | 6.7% | 55.9% | -3.2% | 85.4% |
| Valuation | |||||
| P/E | 30.00 | 30.00 | 3.25 | — | — |
| EV/EBITDA | 18.70 | 18.70 | 9.20 | — | — |
| P/B | 2.05 | 2.05 | 1.82 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -61.8% | -61.8% | 59.8% | 169.1% | — |
| EPS Growth | — | — | 2854.9% | -102.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-16.8%
Start / end P/E
n/dx → n/dx
EPS bridge
96.42 → n/d
Residual
-16.8%
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.