Consumer Cyclical / Footwear & AccessoriesBSE
$33.58
+0.02 (+0.06%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $85.0M · quality 56.3/100
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
24/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$617M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-16.9%
↓Gross Margin
25.0%
↓Debt/Equity
0.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2026 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
4.5%
FCF / Net income
-0.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.00B · net income $-127.4M · FCF $89.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $2.00B | $2.00B | $2.06B | — |
| Net Income | $-127.4M | $-127.4M | $-143.1M | $-153720.00 |
| EBITDA | $-33.4M | $-33.4M | $19.1M | $-153120.00 |
| EPS | -6.93 | -6.93 | -7.79 | -0.01 |
| Gross Margin | 25.0% | 25.0% | 31.2% | — |
| Operating Margin | -9.1% | -9.1% | -5.0% | — |
| Net Margin | -6.4% | -6.4% | -7.0% | — |
| Balance Sheet | ||||
| Debt/Equity | 0.45 | 0.45 | -1.34 | -1.86 |
| Current Ratio | 1.42 | 1.42 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $89.7M | $89.7M | $85.0M | $-110920.00 |
| Returns | ||||
| ROE | -16.9% | -16.9% | 12762.7% | 286.2% |
| Valuation | ||||
| P/B | 0.82 | 0.82 | — | — |
| Growth & Yield | ||||
| Revenue Growth | -2.8% | -2.8% | — | — |
| EPS Growth | 11.0% | 11.0% | -92986.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+4.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-7.79 → -6.93
Residual
+4.0%
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.