Consumer Cyclical / Footwear & AccessoriesBuenos Aires
$2475.00
-45.00 (-1.79%)
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 $-7.3B · 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
60/100
B
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
$109.7B
P/E
17.2x
↑EV/EBITDA
3.0x
↓ROE
13.4%
↑Gross Margin
51.3%
↑Debt/Equity
0.27
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+42.1%
FCF CAGR
—
FCF margin
-2.6%
FCF / Net income
-0.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $276.52B · net income $14.92B · FCF $-7.26B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $276.52B | $276.52B | $290.19B | $246.61B | $96.44B |
| Net Income | $14.92B | $14.92B | $15.06B | $5.18B | $12.85B |
| EBITDA | $41.77B | $41.77B | $44.01B | $20.44B | $29.20B |
| EPS | 366.17 | 366.17 | 281.28 | 117.18 | 262.49 |
| Gross Margin | 51.3% | 51.3% | 54.5% | 58.9% | 58.6% |
| Operating Margin | 14.0% | 14.0% | 21.5% | 28.9% | 29.2% |
| Net Margin | 5.4% | 5.4% | 5.2% | 2.1% | 13.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.17 | 0.02 | 0.05 |
| Current Ratio | 2.41 | 2.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-7.26B | $-7.26B | $-10.71B | $10.10B | $7.57B |
| Returns | |||||
| ROE | 13.4% | 13.4% | 15.4% | 7.7% | 46.1% |
| Valuation | |||||
| P/E | 17.18 | 17.18 | 4.66 | 6.32 | 0.84 |
| EV/EBITDA | 3.03 | 3.03 | 1.56 | 1.31 | 0.30 |
| P/B | 0.98 | 0.98 | 0.59 | 0.49 | 0.35 |
| Growth & Yield | |||||
| Revenue Growth | -4.7% | -4.7% | 17.7% | 155.7% | — |
| EPS Growth | 30.2% | 30.2% | 140.0% | -55.4% | — |
| Dividend Yield | 0.7% | 0.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-15.7%
EPS terminal req.
$219.62
Spread vs growth
45.8%
5Y implied EPS CAGR
-6.2%
EPS terminal req.
$265.73
Spread vs growth
36.4%
10Y implied EPS CAGR
1.6%
EPS terminal req.
$427.97
Spread vs growth
28.6%
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
+84.0%
Start / end P/E
4.8x → 6.8x
EPS bridge
281.28 → 366.17
Residual
+12.3%
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.