Consumer Cyclical / Furnishings, Fixtures & AppliancesNYSE
$10.03
-0.24 (-2.34%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $281.0M · quality 55.7/100
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
42/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.4B
P/E
6.2x
↓EV/EBITDA
5.1x
↓ROE
23.0%
↑Gross Margin
18.3%
↓Debt/Equity
1.62
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
-0.0%
FCF CAGR
-0.7%
FCF margin
6.9%
FCF / Net income
1.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.06B · net income $235.4M · FCF $281.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $4.06B | $4.06B | $4.38B | $4.73B | $5.15B | $5.07B | $4.28B | $4.75B | $4.27B | $3.94B | $3.75B | $3.92B | $3.78B | $3.48B | $3.41B | $3.62B | $3.36B | $3.06B | $4.08B |
| Net Income | $235.4M | $235.4M | $-511.5M | $-136.8M | $309.8M | $402.4M | $253.0M | $314.0M | $305.9M | $292.6M | $385.8M | $325.1M | $98.0M | $197.3M | $248.2M | $153.3M | $176.6M | $111.8M | $104.4M |
| EBITDA | $485.0M | $485.0M | $-287.3M | $94.9M | $668.9M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 1.69 | 1.69 | -3.73 | -1.00 | 2.27 | 2.94 | 1.86 | 2.32 | 2.26 | 2.13 | 2.76 | 2.28 | 0.68 | 1.34 | 1.70 | 1.04 | 1.15 | 0.70 | 0.62 |
| Gross Margin | 18.3% | 18.3% | 17.1% | 18.1% | 19.0% | 20.5% | 21.1% | 21.5% | 20.8% | 22.4% | 24.0% | 23.6% | 20.9% | 20.4% | 20.4% | 18.5% | 19.5% | 20.6% | 17.0% |
| Operating Margin | 5.9% | 5.9% | 5.0% | 6.8% | 9.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net Margin | 5.8% | 5.8% | -11.7% | -2.9% | 6.0% | 7.9% | 5.9% | 6.6% | 7.2% | 7.4% | 10.3% | 8.3% | 2.6% | 5.7% | 7.3% | 4.2% | 5.3% | 3.7% | 2.6% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 1.62 | 1.62 | 2.97 | 1.65 | 1.39 | — | 1.33 | 1.61 | 1.01 | 1.05 | 0.88 | 0.87 | 0.84 | 0.62 | 0.74 | 0.64 | 0.51 | — | — |
| Current Ratio | 2.33 | 2.33 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $281.0M | $281.0M | $224.1M | $383.4M | $341.1M | $164.7M | $536.4M | $524.9M | $280.7M | $284.3M | $428.6M | $255.9M | $287.8M | $336.3M | $378.7M | $253.9M | $294.8M | $482.3M | $317.9M |
| Returns | |||||||||||||||||||
| ROE | 23.0% | 23.0% | -74.2% | -10.3% | 18.9% | 24.4% | 17.8% | 23.9% | 26.4% | 24.6% | 35.3% | 29.9% | 8.5% | 14.2% | 17.3% | 11.8% | 11.7% | 7.2% | — |
| Valuation | |||||||||||||||||||
| P/E | 6.23 | 6.23 | — | — | 14.90 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 5.09 | 5.09 | — | 56.05 | 9.85 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.37 | 1.37 | 1.86 | 2.62 | 2.81 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | -7.5% | -7.5% | -7.2% | -8.2% | — | 18.5% | -9.9% | 11.3% | 8.3% | 5.2% | -4.3% | 3.6% | 8.8% | 1.8% | -5.6% | 7.7% | 10.0% | -25.0% | — |
| EPS Growth | 145.3% | 145.3% | -271.6% | -144.2% | — | 58.1% | -19.8% | 2.7% | 6.1% | -22.8% | 21.1% | 235.3% | -49.3% | -21.2% | 63.5% | -9.6% | 64.3% | 12.9% | — |
| Dividend Yield | 1.9% | 1.9% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-19.2%
EPS terminal req.
$0.89
Spread vs growth
164.6%
5Y implied EPS CAGR
-8.6%
EPS terminal req.
$1.08
Spread vs growth
153.9%
10Y implied EPS CAGR
0.3%
EPS terminal req.
$1.73
Spread vs growth
145.0%
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
+12.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.73 → 1.69
Residual
+10.7%
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.