Consumer Defensive / Household & Personal ProductsParis
$4.54
+0.00 (+0.00%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 56.0/100
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
0/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$3M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-13.8%
↓Gross Margin
24.6%
↓Debt/Equity
0.73
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2024 · 1 años de histórico normalizado
Revenue CAGR
-12.6%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.91B · net income $-226.5M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $2.91B | $2.91B | $3.33B |
| Net Income | $-226.5M | $-226.5M | $152.4M |
| EBITDA | $-82.8M | $-82.8M | $288.9M |
| Gross Margin | 24.6% | 24.6% | 28.5% |
| Operating Margin | -6.1% | -6.1% | 4.0% |
| Net Margin | -7.8% | -7.8% | 4.6% |
| Balance Sheet | |||
| Debt/Equity | 0.73 | 0.73 | — |
| Current Ratio | 7.61 | 7.61 | — |
| Returns | |||
| ROE | -13.8% | -13.8% | — |
| Valuation | |||
| P/B | 0.00 | 0.00 | — |
| Growth & Yield | |||
| Revenue Growth | -12.6% | -12.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+170.2%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+170.2%
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.