Consumer Cyclical / Footwear & AccessoriesBSE
$7.74
+0.26 (+3.36%)
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 19%
FCF escenarios
weak_data · normalized FCF $7.9M · quality 51.3/100
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
51/100
C
Piotroski
5/9
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
$107M
P/E
14.6x
↓EV/EBITDA
3.9x
↓ROE
5.6%
↑Gross Margin
24.9%
↓Debt/Equity
0.30
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+43.4%
FCF CAGR
—
FCF margin
14.5%
FCF / Net income
3.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $553.1M · net income $24.2M · FCF $80.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $553.1M | $553.1M | $444.3M | $362.5M | $187.7M |
| Net Income | $24.2M | $24.2M | $24.8M | $16.9M | $-16.0M |
| EBITDA | $58.1M | $58.1M | $55.7M | $48.9M | $7.2M |
| EPS | 1.75 | 1.75 | 1.79 | 1.30 | -1.53 |
| Gross Margin | 24.9% | 24.9% | 25.1% | 21.1% | 10.8% |
| Operating Margin | 5.5% | 5.5% | 6.9% | 4.8% | -8.2% |
| Net Margin | 4.4% | 4.4% | 5.6% | 4.7% | -8.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.30 | 0.30 | 0.53 | 0.86 | 1.13 |
| Current Ratio | 2.92 | 2.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $80.1M | $80.1M | $7.9M | $-18.8M | $-74.6M |
| Returns | |||||
| ROE | 5.6% | 5.6% | 6.1% | 5.4% | -6.6% |
| Valuation | |||||
| P/E | 14.60 | 14.60 | 30.49 | 51.54 | — |
| EV/EBITDA | 3.93 | 3.93 | 17.40 | 23.23 | 70.99 |
| P/B | 0.25 | 0.25 | 1.86 | 2.77 | 0.98 |
| Growth & Yield | |||||
| Revenue Growth | 24.5% | 24.5% | 22.6% | 93.1% | — |
| EPS Growth | -2.2% | -2.2% | 37.7% | 185.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-26.8%
EPS terminal req.
$0.69
Spread vs growth
24.6%
5Y implied EPS CAGR
-13.8%
EPS terminal req.
$0.83
Spread vs growth
11.6%
10Y implied EPS CAGR
-2.6%
EPS terminal req.
$1.34
Spread vs growth
0.4%
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
-63.6%
Start / end P/E
12.3x → 4.6x
EPS bridge
1.79 → 1.75
Residual
+1.4%
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.