Consumer Cyclical / Furnishings, Fixtures & AppliancesBSE
$173.80
-4.00 (-2.25%)
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 17%
FCF escenarios
weak_data · normalized FCF $-223.1M · quality 40.3/100
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
38/100
D
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
$2.4B
P/E
12.6x
↓EV/EBITDA
9.2x
↑ROE
22.6%
↑Gross Margin
33.2%
↑Debt/Equity
1.25
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+19.6%
FCF CAGR
—
FCF margin
-6.5%
FCF / Net income
-0.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.63B · net income $187.7M · FCF $-172.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.63B | $2.63B | $1.98B | $1.70B | $1.54B |
| Net Income | $187.7M | $187.7M | $128.6M | $130.0M | $72.0M |
| EBITDA | $359.9M | $359.9M | $263.6M | $213.2M | $137.7M |
| EPS | — | — | 9.42 | 10.34 | 5.27 |
| Gross Margin | 33.2% | 33.2% | 35.4% | 24.3% | 18.7% |
| Operating Margin | 11.7% | 11.7% | 11.3% | 11.4% | 8.2% |
| Net Margin | 7.1% | 7.1% | 6.5% | 7.6% | 4.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.25 | 1.25 | 1.12 | 0.89 | 2.03 |
| Current Ratio | 1.14 | 1.14 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-172.2M | $-172.2M | $-223.1M | $-299.5M | $-30.0M |
| Returns | |||||
| ROE | 22.6% | 22.6% | 20.0% | 25.2% | 36.7% |
| Valuation | |||||
| P/E | 12.65 | 12.65 | 25.06 | 17.40 | — |
| EV/EBITDA | 9.23 | 9.23 | 14.88 | 12.66 | — |
| P/B | 2.86 | 2.86 | 5.01 | 4.39 | — |
| Growth & Yield | |||||
| Revenue Growth | 33.1% | 33.1% | 16.2% | 10.6% | — |
| EPS Growth | — | — | -8.9% | 96.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.5%
Start / end P/E
n/dx → n/dx
EPS bridge
9.42 → n/d
Residual
-17.5%
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.