Consumer Cyclical / Furnishings, Fixtures & AppliancesBSE
$81.09
+1.01 (+1.26%)
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 $-49.4M · quality 44.0/100
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
45/100
C
Piotroski
3/9
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
$1.3B
P/E
10.4x
↓EV/EBITDA
6.7x
↓ROE
20.9%
↑Gross Margin
47.2%
↑Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-7.2%
FCF / Net income
-0.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $687.1M · net income $125.2M · FCF $-49.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $687.1M | $687.1M | $562.7M | $482.5M | — |
| Net Income | $125.2M | $125.2M | $97.0M | $65.5M | $-27000.00 |
| EBITDA | $197.8M | $197.8M | $149.6M | $107.7M | $-27000.00 |
| EPS | — | — | 6.03 | 5.25 | -0.00 |
| Gross Margin | 47.2% | 47.2% | 45.9% | 40.8% | — |
| Operating Margin | 23.8% | 23.8% | 20.0% | 19.0% | — |
| Net Margin | 18.2% | 18.2% | 17.2% | 13.6% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | — | — | — |
| Current Ratio | 3.31 | 3.31 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-49.4M | $-49.4M | $4.8M | $-270.1M | $-11000.00 |
| Returns | |||||
| ROE | 20.9% | 20.9% | 20.5% | 17.6% | -5.7% |
| Valuation | |||||
| P/E | 10.42 | 10.42 | 11.11 | 9.62 | — |
| EV/EBITDA | 6.74 | 6.74 | 7.06 | 5.69 | — |
| P/B | 2.18 | 2.18 | 2.27 | 1.70 | — |
| Growth & Yield | |||||
| Revenue Growth | 22.1% | 22.1% | 16.6% | — | — |
| EPS Growth | — | — | 14.9% | 312972.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+3.9%
Start / end P/E
n/dx → n/dx
EPS bridge
6.03 → n/d
Residual
+3.9%
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.