Consumer Cyclical / Furnishings, Fixtures & AppliancesNSE
$40.72
+0.37 (+0.91%)
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 18%
FCF escenarios
weak_data · normalized FCF $-69.6M · quality 44.7/100
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
31/100
D
Piotroski
1/9
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
$15.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-31.4%
↓Gross Margin
13.0%
↓Debt/Equity
0.33
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-15.8%
FCF CAGR
—
FCF margin
-19.0%
FCF / Net income
1.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.60B · net income $-747.4M · FCF $-1.26B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.60B | $6.60B | $7.47B | $9.67B | $11.07B |
| Net Income | $-747.4M | $-747.4M | $-23.0M | $-622.1M | $-124.7M |
| EBITDA | $-518.6M | $-518.6M | $188.7M | $-405.2M | $57.4M |
| EPS | — | — | -0.10 | -2.50 | -0.50 |
| Gross Margin | 13.0% | 13.0% | 19.7% | 8.5% | 13.3% |
| Operating Margin | -8.4% | -8.4% | 0.2% | -5.5% | -0.2% |
| Net Margin | -11.3% | -11.3% | -0.3% | -6.4% | -1.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.33 | 0.33 | 0.81 | 0.81 | 0.43 |
| Current Ratio | 1.03 | 1.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.26B | $-1.26B | $220.1M | $-69.6M | $-92.4M |
| Returns | |||||
| ROE | -31.4% | -31.4% | -1.8% | -48.4% | -6.5% |
| Valuation | |||||
| EV/EBITDA | — | — | 20.96 | — | 72.16 |
| P/B | 6.33 | 6.33 | 2.37 | 4.22 | 1.76 |
| Growth & Yield | |||||
| Revenue Growth | -11.6% | -11.6% | -22.7% | -12.7% | — |
| EPS Growth | — | — | 96.0% | -398.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+177.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → n/d
Residual
+177.5%
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.