Consumer Cyclical / Furnishings, Fixtures & AppliancesNYSE
$37.38
-0.20 (-0.53%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $113.0M · quality 58.3/100
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
46/100
C
Piotroski
5/9
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
$1.5B
P/E
18.7x
↑EV/EBITDA
6.4x
↓ROE
9.8%
↑Gross Margin
43.9%
↑Debt/Equity
0.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+4.0%
FCF CAGR
+2.4%
FCF margin
5.4%
FCF / Net income
1.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.11B · net income $99.6M · FCF $113.0M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $2.11B | $2.11B | $2.05B | $2.35B | $2.36B | $1.73B | $1.70B | $1.75B | $1.58B | $1.52B | $1.53B | $1.43B | $1.36B | $1.27B | $1.17B | $1.19B | $1.18B |
| Net Income | $99.6M | $99.6M | $122.6M | $150.7M | $150.0M | $106.5M | $77.5M | $68.6M | $80.9M | $85.9M | $79.3M | $70.8M | $55.1M | $46.4M | $88.0M | $24.0M | $32.7M |
| EBITDA | $271.3M | $271.3M | $290.9M | $323.0M | $319.1M | $169.8M | $150.0M | $160.8M | $161.1M | $162.5M | $151.8M | $125.4M | $112.3M | $90.6M | $72.0M | $50.2M | $65.7M |
| EPS | 2.35 | 2.35 | 2.83 | 3.48 | 3.39 | 2.30 | 1.66 | 1.44 | 1.67 | 1.73 | 1.55 | 1.34 | 1.02 | 0.85 | 1.64 | 0.45 | 0.62 |
| Gross Margin | 43.9% | 43.9% | 43.1% | 41.1% | 37.3% | 42.7% | 42.3% | 40.3% | 39.3% | 40.1% | 38.3% | 35.4% | 34.2% | 32.7% | 31.8% | 29.8% | 31.6% |
| Operating Margin | 7.4% | 7.4% | 7.4% | 9.0% | 8.8% | 7.9% | 7.0% | 7.4% | 8.2% | 8.8% | 8.2% | 7.2% | 6.6% | 5.3% | 4.2% | 2.2% | 3.4% |
| Net Margin | 4.7% | 4.7% | 6.0% | 6.4% | 6.4% | 6.1% | 4.5% | 3.9% | 5.1% | 5.7% | 5.2% | 5.0% | 4.1% | 3.6% | 7.5% | 2.0% | 2.8% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.48 | 0.48 | 0.48 | 0.47 | 0.53 | — | — | — | — | — | — | — | 0.00 | 0.02 | 0.02 | — | — |
| Current Ratio | 1.66 | 1.66 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $113.0M | $113.0M | $104.6M | $136.4M | $2.4M | $272.0M | $118.2M | $102.3M | $79.4M | $127.7M | $89.8M | $16.4M | $57.1M | $43.1M | $67.3M | $17.3M | $78.7M |
| Returns | |||||||||||||||||
| ROE | 9.8% | 9.8% | 12.2% | 16.0% | 18.5% | 13.8% | 11.1% | 10.0% | 13.2% | 14.6% | 14.5% | 13.5% | 10.5% | 9.6% | 19.9% | 6.7% | — |
| Valuation | |||||||||||||||||
| P/E | 18.69 | 18.69 | 11.73 | 8.16 | 7.83 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 6.43 | 6.43 | 5.42 | 4.12 | 4.26 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.55 | 1.55 | 1.43 | 1.30 | 1.45 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 3.0% | 3.0% | -12.9% | -0.3% | — | 1.8% | -2.4% | 10.2% | 4.2% | -0.3% | 7.0% | 5.0% | 6.6% | 9.2% | -1.7% | 0.7% | — |
| EPS Growth | -17.0% | -17.0% | -18.7% | 2.7% | — | 38.6% | 15.3% | -13.8% | -3.5% | 11.6% | 15.7% | 31.4% | 20.0% | -48.2% | 264.4% | -27.4% | — |
| Dividend Yield | 2.6% | 2.6% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
12.2%
EPS terminal req.
$3.32
Spread vs growth
-29.1%
5Y implied EPS CAGR
11.3%
EPS terminal req.
$4.01
Spread vs growth
-28.3%
10Y implied EPS CAGR
10.6%
EPS terminal req.
$6.46
Spread vs growth
-27.6%
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
-8.2%
Start / end P/E
14.8x → 15.9x
EPS bridge
2.83 → 2.35
Residual
-1.3%
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.