Consumer Cyclical / Furnishings, Fixtures & AppliancesNYSE
$8.65
-0.03 (-0.35%)
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 $211.1M · quality 63.7/100
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
26/100
D
Piotroski
3/9
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
$1.1B
P/E
41.2x
↑EV/EBITDA
9.9x
↑ROE
2.0%
↓Gross Margin
30.3%
↑Debt/Equity
0.87
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-1.1%
FCF CAGR
+5.0%
FCF margin
4.3%
FCF / Net income
4.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.73B · net income $26.7M · FCF $117.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $2.73B | $2.73B | $2.70B | $2.73B | $3.28B | $2.86B |
| Net Income | $26.7M | $26.7M | $125.9M | $182.0M | $155.4M | $182.6M |
| EBITDA | $213.9M | $213.9M | $319.6M | $368.2M | $280.1M | — |
| EPS | 0.21 | 0.21 | 0.96 | 1.40 | 1.20 | 1.43 |
| Gross Margin | 30.3% | 30.3% | 32.5% | 33.1% | 28.7% | 27.5% |
| Operating Margin | 4.9% | 4.9% | 9.4% | 11.6% | 8.4% | 8.2% |
| Net Margin | 1.0% | 1.0% | 4.7% | 6.7% | 4.7% | 6.4% |
| Balance Sheet | ||||||
| Debt/Equity | 0.87 | 0.87 | 0.84 | 0.65 | 1.02 | — |
| Current Ratio | 2.08 | 2.08 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $117.5M | $117.5M | $211.1M | $348.3M | $179.7M | $96.6M |
| Returns | ||||||
| ROE | 2.0% | 2.0% | 9.7% | 15.2% | 15.4% | 7.4% |
| Valuation | ||||||
| P/E | 41.19 | 41.19 | 15.34 | 10.16 | 6.29 | — |
| EV/EBITDA | 9.86 | 9.86 | 9.04 | 6.71 | 6.81 | — |
| P/B | 0.83 | 0.83 | 1.49 | 1.55 | 0.97 | — |
| Growth & Yield | ||||||
| Revenue Growth | 1.3% | 1.3% | -0.9% | -16.8% | — | — |
| EPS Growth | -78.1% | -78.1% | -31.4% | 16.7% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
54.0%
EPS terminal req.
$0.77
Spread vs growth
-132.2%
5Y implied EPS CAGR
34.6%
EPS terminal req.
$0.93
Spread vs growth
-112.8%
10Y implied EPS CAGR
21.7%
EPS terminal req.
$1.50
Spread vs growth
-99.8%
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
-15.2%
Start / end P/E
10.6x → 41.2x
EPS bridge
0.96 → 0.21
Residual
-224.7%
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.