Consumer Cyclical / Furnishings, Fixtures & AppliancesStockholm
$26.00
+1.00 (+4.20%)
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 33% · confianza 19%
FCF escenarios
weak_data · normalized FCF $18.5M · quality 39.7/100
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
29/100
D
Piotroski
7/9
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
$220M
P/E
N/A
•EV/EBITDA
6.1x
↓ROE
-1.3%
↓Gross Margin
36.8%
↑Debt/Equity
0.43
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.1%
FCF CAGR
+77.2%
FCF margin
6.5%
FCF / Net income
-11.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $878.5M · net income $-4.9M · FCF $57.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $878.5M | $878.5M | $870.9M | $958.5M | $937.4M |
| Net Income | $-4.9M | $-4.9M | $-89.6M | $2.6M | $26.0M |
| EBITDA | $55.5M | $55.5M | $25.7M | $62.0M | $82.9M |
| EPS | -0.53 | -0.53 | -10.62 | 0.33 | 3.10 |
| Gross Margin | 36.8% | 36.8% | 32.3% | 34.2% | 34.0% |
| Operating Margin | 1.8% | 1.8% | -3.9% | 2.0% | 4.2% |
| Net Margin | -0.6% | -0.6% | -10.3% | 0.3% | 2.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 0.45 | 0.35 | 0.28 |
| Current Ratio | 0.91 | 0.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $57.3M | $57.3M | $18.5M | $-5.9M | $10.3M |
| Returns | |||||
| ROE | -1.3% | -1.3% | -21.3% | 0.5% | 4.8% |
| Valuation | |||||
| P/E | — | — | — | 78.79 | 9.19 |
| EV/EBITDA | 6.08 | 6.08 | 13.21 | 5.68 | 4.10 |
| P/B | 0.57 | 0.57 | 0.47 | 0.42 | 0.45 |
| Growth & Yield | |||||
| Revenue Growth | 0.9% | 0.9% | -9.1% | 2.3% | — |
| EPS Growth | 95.0% | 95.0% | -3318.2% | -89.4% | — |
| Dividend Yield | 4.0% | 4.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-23.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-10.62 → -0.53
Residual
-27.7%
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.