Consumer Defensive / Household & Personal ProductsNSE
$232.95
+2.10 (+0.87%)
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 18%
FCF escenarios
weak_data · normalized FCF $-200.8M · quality 44.0/100
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
17/100
F
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
$3.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
63.0%
↑Gross Margin
78.3%
↑Debt/Equity
-1.93
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-16.1%
FCF CAGR
—
FCF margin
-9.0%
FCF / Net income
0.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.22B · net income $-961.7M · FCF $-200.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.22B | $2.22B | $2.17B | $2.04B | $3.77B |
| Net Income | $-961.7M | $-961.7M | $836.8M | $-1.29B | $-1.16B |
| EBITDA | $-165.4M | $-165.4M | $409.0M | $-81.4M | $-237.2M |
| EPS | -66.67 | -66.67 | 63.94 | -98.91 | -89.15 |
| Gross Margin | 78.3% | 78.3% | 77.0% | 77.9% | 80.1% |
| Operating Margin | -25.2% | -25.2% | -9.1% | -1.9% | -12.1% |
| Net Margin | -43.2% | -43.2% | 38.5% | -63.3% | -30.9% |
| Balance Sheet | |||||
| Debt/Equity | -1.93 | -1.93 | -1.84 | -1.33 | -2.40 |
| Current Ratio | 0.42 | 0.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-200.8M | $-200.8M | $-285.7M | $28.6M | $378.1M |
| Returns | |||||
| ROE | 63.0% | 63.0% | -60.0% | 57.0% | 112.3% |
| Valuation | |||||
| P/E | — | — | 3.72 | — | — |
| EV/EBITDA | — | — | 13.71 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 2.4% | 2.4% | 6.4% | -45.8% | — |
| EPS Growth | -204.3% | -204.3% | 164.6% | -10.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-26.1%
Start / end P/E
n/dx → n/dx
EPS bridge
63.94 → -66.67
Residual
-26.1%
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.