Consumer Cyclical / Textile ManufacturingBSE
$745.15
+11.35 (+1.55%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.1B · quality 80.7/100
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
63/100
B
Piotroski
5/9
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
$32.4B
P/E
16.9x
↓EV/EBITDA
10.9x
↑ROE
16.9%
↑Gross Margin
45.4%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+8.0%
FCF CAGR
+6.6%
FCF margin
11.3%
FCF / Net income
0.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.67B · net income $1.92B · FCF $1.09B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.67B | $9.67B | $8.80B | $7.95B | $7.68B |
| Net Income | $1.92B | $1.92B | $1.49B | $1.22B | $1.04B |
| EBITDA | $2.90B | $2.90B | $2.32B | $1.90B | $1.56B |
| EPS | — | — | 34.18 | 27.86 | 23.69 |
| Gross Margin | 45.4% | 45.4% | 42.7% | 40.9% | 39.2% |
| Operating Margin | 21.2% | 21.2% | 18.4% | 16.6% | 15.3% |
| Net Margin | 19.8% | 19.8% | 17.0% | 15.4% | 13.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.02 | 0.03 |
| Current Ratio | 7.46 | 7.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.09B | $1.09B | $1.38B | $911.3M | $899.6M |
| Returns | |||||
| ROE | 16.9% | 16.9% | 15.6% | 14.1% | 13.8% |
| Valuation | |||||
| P/E | 16.90 | 16.90 | 14.34 | 17.71 | 18.65 |
| EV/EBITDA | 10.93 | 10.93 | 8.91 | 11.15 | 12.30 |
| P/B | 2.86 | 2.86 | 2.24 | 2.50 | 2.58 |
| Growth & Yield | |||||
| Revenue Growth | 9.9% | 9.9% | 10.7% | 3.6% | — |
| EPS Growth | — | — | 22.7% | 17.6% | — |
| Dividend Yield | 0.7% | 0.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+29.7%
Start / end P/E
n/dx → n/dx
EPS bridge
34.18 → n/d
Residual
+29.0%
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.