Consumer Cyclical / Footwear & AccessoriesBSE
$247.60
-1.40 (-0.56%)
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 17%
FCF escenarios
weak_data · normalized FCF $102.1M · 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
47/100
C
Piotroski
6/9
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
$4.4B
P/E
21.0x
↑EV/EBITDA
12.6x
↑ROE
15.7%
↑Gross Margin
25.4%
↓Debt/Equity
0.44
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+29.1%
FCF CAGR
—
FCF margin
2.4%
FCF / Net income
0.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.31B · net income $208.4M · FCF $102.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.31B | $4.31B | $2.77B | $1.94B | $2.00B |
| Net Income | $208.4M | $208.4M | $108.7M | $65.6M | $51.3M |
| EBITDA | $391.7M | $391.7M | $264.0M | $185.4M | $149.2M |
| EPS | — | — | 6.15 | 4.76 | 3.72 |
| Gross Margin | 25.4% | 25.4% | 28.7% | 21.7% | 15.8% |
| Operating Margin | 7.7% | 7.7% | 7.7% | 7.4% | 6.2% |
| Net Margin | 4.8% | 4.8% | 3.9% | 3.4% | 2.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.44 | 0.44 | 0.58 | 0.67 | 0.76 |
| Current Ratio | 1.41 | 1.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $102.1M | $102.1M | $120.3M | $-63.8M | $-144.5M |
| Returns | |||||
| ROE | 15.7% | 15.7% | 9.7% | 6.5% | 5.9% |
| Valuation | |||||
| P/E | 21.02 | 21.02 | 40.54 | 34.53 | 20.97 |
| EV/EBITDA | 12.60 | 12.60 | 19.09 | 15.82 | 11.50 |
| P/B | 3.31 | 3.31 | 3.92 | 2.26 | 1.24 |
| Growth & Yield | |||||
| Revenue Growth | 55.5% | 55.5% | 42.7% | -3.0% | — |
| EPS Growth | — | — | 29.2% | 28.0% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-10.2%
Start / end P/E
n/dx → n/dx
EPS bridge
6.15 → n/d
Residual
-10.4%
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.