Consumer Defensive / Household & Personal ProductsMilan
$11.84
-0.10 (-0.81%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $48.2M · quality 76.3/100
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
43/100
C
Piotroski
8/9
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
$1.1B
P/E
23.2x
↑EV/EBITDA
9.0x
↑ROE
10.3%
↑Gross Margin
21.0%
↓Debt/Equity
0.52
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.8%
FCF CAGR
+15.6%
FCF margin
4.7%
FCF / Net income
0.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.05B · net income $49.8M · FCF $49.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.05B | $1.05B | $1.06B | $988.2M | $835.6M |
| Net Income | $49.8M | $49.8M | $48.5M | $52.3M | $44.8M |
| EBITDA | $139.3M | $139.3M | $138.5M | $126.6M | $114.4M |
| EPS | 0.51 | 0.51 | 0.51 | 0.54 | 0.47 |
| Gross Margin | 21.0% | 21.0% | 19.4% | 20.2% | 21.4% |
| Operating Margin | 9.9% | 9.9% | 8.8% | 9.3% | 9.2% |
| Net Margin | 4.8% | 4.8% | 4.6% | 5.3% | 5.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.52 | 0.52 | 0.60 | 0.58 | 0.69 |
| Current Ratio | 1.78 | 1.78 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $49.4M | $49.4M | $34.3M | $48.2M | $31.9M |
| Returns | |||||
| ROE | 10.3% | 10.3% | 10.2% | 11.7% | 10.8% |
| Valuation | |||||
| P/E | 23.22 | 23.22 | 27.30 | 26.56 | 27.68 |
| EV/EBITDA | 9.02 | 9.02 | 10.33 | 11.74 | 11.82 |
| P/B | 2.38 | 2.38 | 2.79 | 3.08 | 3.01 |
| Growth & Yield | |||||
| Revenue Growth | -1.7% | -1.7% | 7.8% | 18.3% | — |
| EPS Growth | 0.6% | 0.6% | -6.1% | 14.9% | — |
| Dividend Yield | 1.6% | 1.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
27.2%
EPS terminal req.
$1.05
Spread vs growth
-26.6%
5Y implied EPS CAGR
20.0%
EPS terminal req.
$1.27
Spread vs growth
-19.4%
10Y implied EPS CAGR
14.9%
EPS terminal req.
$2.05
Spread vs growth
-14.3%
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
-12.7%
Start / end P/E
28.2x → 24.0x
EPS bridge
0.51 → 0.51
Residual
-0.1%
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.