Consumer Cyclical / Furnishings, Fixtures & AppliancesThailand
$12.50
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.0B · quality 78.0/100
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
43/100
C
Piotroski
4/9
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
$6.3B
P/E
13.5x
↓EV/EBITDA
5.0x
↓ROE
11.7%
↑Gross Margin
47.4%
↑Debt/Equity
0.63
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.5%
FCF CAGR
-10.3%
FCF margin
10.3%
FCF / Net income
1.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.86B · net income $753.2M · FCF $1.02B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.86B | $9.86B | $9.78B | $9.31B | $8.89B |
| Net Income | $753.2M | $753.2M | $745.3M | $726.0M | $659.1M |
| EBITDA | $2.03B | $2.03B | $1.94B | $1.90B | $1.83B |
| EPS | — | — | 1.48 | 1.44 | 1.31 |
| Gross Margin | 47.4% | 47.4% | 45.9% | 46.0% | 45.1% |
| Operating Margin | 11.6% | 11.6% | 11.4% | 11.6% | 11.0% |
| Net Margin | 7.6% | 7.6% | 7.6% | 7.8% | 7.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.63 | 0.63 | 0.63 | 0.65 | 0.72 |
| Current Ratio | 0.96 | 0.96 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.02B | $1.02B | $858.6M | $1.26B | $1.41B |
| Returns | |||||
| ROE | 11.7% | 11.7% | 12.1% | 12.2% | 11.6% |
| Valuation | |||||
| P/E | 13.47 | 13.47 | — | — | — |
| EV/EBITDA | 5.02 | 5.02 | — | — | — |
| P/B | 0.98 | 0.98 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 0.8% | 0.8% | 5.0% | 4.7% | — |
| EPS Growth | — | — | 2.8% | 9.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
1.48 → n/d
Residual
+0.0%
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.