Consumer Cyclical / Footwear & AccessoriesMilan
$0.27
-0.01 (-3.22%)
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 $40.0M · quality 38.7/100
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
10/100
F
Piotroski
7/9
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
$99M
P/E
N/A
•EV/EBITDA
6.0x
↓ROE
-21.6%
↓Gross Margin
51.0%
↑Debt/Equity
4.24
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.1%
FCF CAGR
-28.5%
FCF margin
3.9%
FCF / Net income
-1.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $608.7M · net income $-16.2M · FCF $23.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $608.7M | $608.7M | $663.8M | $719.6M | $735.5M |
| Net Income | $-16.2M | $-16.2M | $-30.3M | $-6.5M | $-13.0M |
| EBITDA | $66.5M | $66.5M | $57.4M | $83.6M | $78.0M |
| EPS | -0.04 | -0.04 | -0.11 | -0.02 | -0.05 |
| Gross Margin | 51.0% | 51.0% | 50.5% | 50.7% | 47.5% |
| Operating Margin | -1.1% | -1.1% | -1.2% | 1.5% | -1.1% |
| Net Margin | -2.7% | -2.7% | -4.6% | -0.9% | -1.8% |
| Balance Sheet | |||||
| Debt/Equity | 4.24 | 4.24 | 4.90 | 4.30 | 2.95 |
| Current Ratio | 1.14 | 1.14 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $23.7M | $23.7M | $40.0M | $45.5M | $64.8M |
| Returns | |||||
| ROE | -21.6% | -21.6% | -44.7% | -7.1% | -12.0% |
| Valuation | |||||
| EV/EBITDA | 6.00 | 6.00 | 7.69 | 6.16 | 6.74 |
| P/B | 1.32 | 1.32 | 2.00 | 2.16 | 2.13 |
| Growth & Yield | |||||
| Revenue Growth | -8.3% | -8.3% | -7.8% | -2.2% | — |
| EPS Growth | 59.6% | 59.6% | -364.4% | 49.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.11 → -0.04
Residual
-17.7%
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.