Consumer Cyclical / Furnishings, Fixtures & AppliancesLSE
$32.90
-1.90 (-4.49%)
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 16%
FCF escenarios
weak_data · normalized FCF $-5.7M · quality 35.3/100
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
15/100
F
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
$26M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-74.5%
↓Gross Margin
28.8%
↓Debt/Equity
1.14
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-9.1%
FCF CAGR
—
FCF margin
-10.0%
FCF / Net income
0.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $498.7M · net income $-81.9M · FCF $-49.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $498.7M | $498.7M | $525.7M | $656.5M | $663.6M |
| Net Income | $-81.9M | $-81.9M | $-25.0M | $7.7M | $33.6M |
| EBITDA | $-34.1M | $-34.1M | $-5.9M | $34.9M | $64.8M |
| EPS | -1.02 | -1.02 | -0.31 | 0.10 | 0.40 |
| Gross Margin | 28.8% | 28.8% | 27.7% | 31.7% | 33.1% |
| Operating Margin | -7.3% | -7.3% | -6.5% | 1.8% | 5.7% |
| Net Margin | -16.4% | -16.4% | -4.8% | 1.2% | 5.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.14 | 1.14 | 0.33 | 0.43 | 0.17 |
| Current Ratio | 1.15 | 1.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-49.8M | $-49.8M | $-3.0M | $-5.7M | $-2.9M |
| Returns | |||||
| ROE | -74.5% | -74.5% | -13.1% | 3.5% | 14.9% |
| Valuation | |||||
| P/E | — | — | — | 2177.08 | 824.12 |
| EV/EBITDA | — | — | — | 483.44 | 426.96 |
| P/B | 24.01 | 24.01 | 59.87 | 76.22 | 122.91 |
| Growth & Yield | |||||
| Revenue Growth | -5.1% | -5.1% | -19.9% | -1.1% | — |
| EPS Growth | -226.9% | -226.9% | -425.0% | -75.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-57.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.31 → -1.02
Residual
-57.7%
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.