Consumer Cyclical / Furnishings, Fixtures & AppliancesBSE
$229.10
+0.35 (+0.15%)
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 20%
FCF escenarios
weak_data · normalized FCF $-104.3M · quality 55.0/100
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
6/9
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
$1.7B
P/E
29.6x
↑EV/EBITDA
18.5x
↑ROE
5.6%
↑Gross Margin
29.6%
↑Debt/Equity
0.75
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+38.9%
FCF CAGR
—
FCF margin
-8.4%
FCF / Net income
-2.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.06B · net income $31.3M · FCF $-89.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.06B | $1.06B | $924.4M | $773.6M | $396.2M |
| Net Income | $31.3M | $31.3M | $10.5M | $32.4M | $-16.5M |
| EBITDA | $113.6M | $113.6M | $81.3M | $76.9M | $9.7M |
| EPS | 4.17 | 4.17 | 1.43 | 4.54 | -2.64 |
| Gross Margin | 29.6% | 29.6% | 23.2% | 26.1% | 20.7% |
| Operating Margin | 6.9% | 6.9% | 4.0% | 10.7% | 0.4% |
| Net Margin | 2.9% | 2.9% | 1.1% | 4.2% | -4.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.75 | 0.75 | 0.81 | 0.66 | 0.95 |
| Current Ratio | 1.54 | 1.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-89.1M | $-89.1M | $-104.3M | $-189.7M | $-72.1M |
| Returns | |||||
| ROE | 5.6% | 5.6% | 2.2% | 7.8% | -11.5% |
| Valuation | |||||
| P/E | 29.56 | 29.56 | 381.82 | 96.87 | — |
| EV/EBITDA | 18.52 | 18.52 | 52.29 | 43.90 | 254.40 |
| P/B | 3.01 | 3.01 | 8.29 | 7.59 | 16.32 |
| Growth & Yield | |||||
| Revenue Growth | 14.9% | 14.9% | 19.5% | 95.3% | — |
| EPS Growth | 191.6% | 191.6% | -68.5% | 272.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
69.6%
EPS terminal req.
$20.33
Spread vs growth
122.0%
5Y implied EPS CAGR
42.6%
EPS terminal req.
$24.60
Spread vs growth
149.0%
10Y implied EPS CAGR
25.2%
EPS terminal req.
$39.62
Spread vs growth
166.4%
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
+13.9%
Start / end P/E
140.6x → 54.9x
EPS bridge
1.43 → 4.17
Residual
-116.8%
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.