Consumer Cyclical / Footwear & AccessoriesNSE
$99.86
-1.28 (-1.24%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $410.4M · quality 62.7/100
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
36/100
D
Piotroski
5/9
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
$1.8B
P/E
23.6x
↑EV/EBITDA
5.4x
↓ROE
2.0%
↓Gross Margin
53.9%
↑Debt/Equity
1.18
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.7%
FCF CAGR
+35.1%
FCF margin
13.3%
FCF / Net income
10.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.14B · net income $50.6M · FCF $551.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.14B | $4.14B | $4.22B | $6.49B | $5.82B |
| Net Income | $50.6M | $50.6M | $62.8M | $174.8M | $64.4M |
| EBITDA | $872.7M | $872.7M | $933.1M | $899.7M | $640.6M |
| EPS | 2.76 | 2.76 | 3.49 | 9.73 | 3.58 |
| Gross Margin | 53.9% | 53.9% | 51.0% | 37.8% | 32.4% |
| Operating Margin | 10.3% | 10.3% | 11.7% | 5.8% | 3.1% |
| Net Margin | 1.2% | 1.2% | 1.5% | 2.7% | 1.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.18 | 1.18 | 1.34 | 1.38 | 1.17 |
| Current Ratio | 1.38 | 1.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $551.3M | $551.3M | $410.4M | $243.6M | $223.4M |
| Returns | |||||
| ROE | 2.0% | 2.0% | 2.6% | 7.8% | 3.1% |
| Valuation | |||||
| P/E | 23.61 | 23.61 | 96.93 | 19.80 | 66.70 |
| EV/EBITDA | 5.39 | 5.39 | 9.89 | 7.22 | 10.43 |
| P/B | 0.73 | 0.73 | 2.54 | 1.54 | 2.07 |
| Growth & Yield | |||||
| Revenue Growth | -2.0% | -2.0% | -35.0% | 11.7% | — |
| EPS Growth | -20.9% | -20.9% | -64.1% | 171.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
47.5%
EPS terminal req.
$8.86
Spread vs growth
-68.4%
5Y implied EPS CAGR
31.2%
EPS terminal req.
$10.72
Spread vs growth
-52.1%
10Y implied EPS CAGR
20.1%
EPS terminal req.
$17.27
Spread vs growth
-41.0%
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
-65.8%
Start / end P/E
85.3x → 36.9x
EPS bridge
3.49 → 2.76
Residual
+11.9%
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.