Consumer Cyclical / Furnishings, Fixtures & AppliancesBSE
$7447.05
+4.15 (+0.06%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $691.7M · quality 69.0/100
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
41/100
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
$39.4B
P/E
31.3x
↑EV/EBITDA
20.4x
↑ROE
29.5%
↑Gross Margin
50.8%
↑Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+8.2%
FCF CAGR
-12.6%
FCF margin
3.8%
FCF / Net income
0.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.53B · net income $1.31B · FCF $482.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.53B | $12.53B | $11.16B | $10.07B | $9.90B |
| Net Income | $1.31B | $1.31B | $1.15B | $1.10B | $947.8M |
| EBITDA | $1.94B | $1.94B | $1.68B | $1.61B | $1.39B |
| EPS | 248.10 | 248.10 | 216.90 | 207.72 | 179.24 |
| Gross Margin | 50.8% | 50.8% | 51.9% | 50.4% | 47.5% |
| Operating Margin | 13.3% | 13.3% | 12.9% | 14.0% | 12.9% |
| Net Margin | 10.5% | 10.5% | 10.3% | 10.9% | 9.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.06 | 0.09 | 0.15 |
| Cash Flow | |||||
| Free Cash Flow | $482.1M | $482.1M | $691.7M | $1.49B | $721.2M |
| Returns | |||||
| ROE | 29.5% | 29.5% | 29.9% | 32.9% | 34.3% |
| Valuation | |||||
| P/E | 31.27 | 31.27 | 35.10 | 30.28 | 35.08 |
| EV/EBITDA | 20.40 | 20.40 | 24.02 | 20.82 | 24.06 |
| P/B | 8.84 | 8.84 | 10.50 | 9.97 | 12.04 |
| Growth & Yield | |||||
| Revenue Growth | 12.3% | 12.3% | 10.8% | 1.8% | — |
| EPS Growth | 14.4% | 14.4% | 4.4% | 15.9% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
38.6%
EPS terminal req.
$660.80
Spread vs growth
-24.2%
5Y implied EPS CAGR
26.4%
EPS terminal req.
$799.57
Spread vs growth
-12.0%
10Y implied EPS CAGR
17.9%
EPS terminal req.
$1287.72
Spread vs growth
-3.5%
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
-4.7%
Start / end P/E
36.7x → 30.0x
EPS bridge
216.90 → 248.10
Residual
-2.6%
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.