Consumer Cyclical / Furnishings, Fixtures & AppliancesNYSE
$20.92
+0.00 (+0.00%)
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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $62.2M · quality 48.7/100
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
24/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$283M
P/E
N/A
•EV/EBITDA
N/A
•ROE
14.5%
↑Gross Margin
25.7%
↓Debt/Equity
0.27
↓Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2015–2025 · 10 años de histórico normalizado
Revenue CAGR
-2.3%
FCF CAGR
-5.9%
FCF margin
1.8%
FCF / Net income
0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $606.9M · net income $26.5M · FCF $11.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||
| Revenue | $606.9M | $606.9M | $654.7M | $625.6M | $640.9M | $658.4M | $603.7M | $611.8M | $630.1M | $612.1M | $745.4M | $767.9M |
| Net Income | $26.5M | $26.5M | $30.8M | $25.2M | $25.3M | $21.3M | $46.3M | $-13.5M | $17.7M | $15.9M | $26.2M | $19.7M |
| EBITDA | $42.5M | $42.5M | $48.0M | $39.4M | $43.7M | $36.5M | $41.3M | $30.8M | $37.8M | $42.0M | $49.6M | $41.9M |
| EPS | 1.95 | 1.95 | 2.20 | 1.80 | 1.81 | 1.53 | 3.37 | -0.99 | 1.29 | 1.31 | 1.91 | 1.44 |
| Gross Margin | 25.7% | 25.7% | 26.0% | 23.0% | 20.1% | 20.7% | 23.0% | 21.0% | 22.1% | 22.2% | 26.0% | 24.8% |
| Operating Margin | 6.0% | 6.0% | 6.6% | 5.6% | 6.1% | 4.8% | 6.2% | 4.4% | 5.3% | 6.2% | 5.8% | 4.6% |
| Net Margin | 4.4% | 4.4% | 4.7% | 4.0% | 3.9% | 3.2% | 7.7% | -2.2% | 2.8% | 2.6% | 3.5% | 2.6% |
| Balance Sheet | ||||||||||||
| Debt/Equity | 0.27 | 0.27 | 0.30 | 0.34 | 0.89 | — | 1.23 | 0.97 | 0.62 | 0.48 | 0.40 | — |
| Cash Flow | ||||||||||||
| Free Cash Flow | $11.0M | $11.0M | $62.2M | $85.2M | $-5.7M | $6.0M | — | — | $4.1M | $27.2M | $56.6M | $20.3M |
| Returns | ||||||||||||
| ROE | 14.5% | 14.5% | 18.5% | 17.1% | 20.3% | 20.8% | 57.7% | -37.2% | 31.1% | 37.8% | 40.1% | — |
| Growth & Yield | ||||||||||||
| Revenue Growth | -7.3% | -7.3% | 4.6% | -2.4% | -2.6% | 9.1% | -1.3% | -2.9% | 2.9% | -17.9% | -2.9% | — |
| EPS Growth | -11.4% | -11.4% | 22.2% | -0.6% | 18.3% | -54.6% | 440.4% | -176.7% | -1.5% | -31.4% | 32.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-1.6%
EPS terminal req.
$1.86
Spread vs growth
-9.7%
5Y implied EPS CAGR
2.9%
EPS terminal req.
$2.25
Spread vs growth
-14.2%
10Y implied EPS CAGR
6.4%
EPS terminal req.
$3.62
Spread vs growth
-17.7%
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.
Unavailable: positive start/end prices are required.