Consumer Defensive / Household & Personal ProductsBSE
$44.98
+1.75 (+4.05%)
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 35% · confianza 12%
FCF escenarios
weak_data · normalized FCF $568.1M · quality 31.3/100
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
30/100
D
Piotroski
2/9
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
$871M
P/E
13.5x
↓EV/EBITDA
13.7x
↑ROE
15.9%
↑Gross Margin
12.0%
↓Debt/Equity
2.61
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-4.2%
FCF CAGR
—
FCF margin
-8.2%
FCF / Net income
-4.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.93B · net income $64.7M · FCF $-322.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.93B | $3.93B | $2.97B | $3.95B | $4.46B |
| Net Income | $64.7M | $64.7M | $26.1M | $38.8M | $157.4M |
| EBITDA | $136.4M | $136.4M | $106.5M | $116.5M | $271.4M |
| EPS | — | — | 1.35 | 2.00 | 8.12 |
| Gross Margin | 12.0% | 12.0% | 14.3% | 9.4% | 14.1% |
| Operating Margin | 2.1% | 2.1% | 2.0% | 2.1% | 5.7% |
| Net Margin | 1.6% | 1.6% | 0.9% | 1.0% | 3.5% |
| Balance Sheet | |||||
| Debt/Equity | 2.61 | 2.61 | 1.25 | 2.82 | 5.21 |
| Current Ratio | 1.04 | 1.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-322.1M | $-322.1M | $568.1M | $654.3M | $-239.6M |
| Returns | |||||
| ROE | 15.9% | 15.9% | 7.7% | 12.3% | 57.0% |
| Valuation | |||||
| P/E | 13.47 | 13.47 | 21.93 | 27.72 | 9.02 |
| EV/EBITDA | 13.68 | 13.68 | 8.96 | 16.25 | 10.37 |
| P/B | 2.14 | 2.14 | 1.68 | 3.41 | 5.15 |
| Growth & Yield | |||||
| Revenue Growth | 32.1% | 32.1% | -24.8% | -11.4% | — |
| EPS Growth | — | — | -32.5% | -75.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+25.4%
Start / end P/E
n/dx → n/dx
EPS bridge
1.35 → n/d
Residual
+25.4%
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.