Consumer Cyclical / Furnishings, Fixtures & AppliancesNasdaqGS
$15.38
-0.80 (-4.94%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $101.7M · quality 37.3/100
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
16/100
F
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
102.5x
↑EV/EBITDA
13.7x
↑ROE
-2.9%
↓Gross Margin
38.8%
↑Debt/Equity
1.42
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+5.2%
FCF CAGR
+2.7%
FCF margin
2.8%
FCF / Net income
-2.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.67B · net income $-36.9M · FCF $101.7M
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 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $3.67B | $3.67B | $3.63B | $4.09B | $3.95B | $2.47B | $2.49B | $2.57B | $2.38B | $2.28B | $2.26B | $2.14B | $1.88B | $1.77B | $1.72B | $1.65B | $1.32B | $1.63B |
| Net Income | $-36.9M | $-36.9M | $82.3M | $42.1M | $-27.1M | $174.6M | $-8.7M | $160.5M | $128.1M | $123.9M | $136.7M | $97.5M | $-22.1M | $68.2M | $75.2M | $70.8M | $28.3M | $68.0M |
| EBITDA | $195.3M | $195.3M | $331.0M | $280.5M | $219.8M | $319.7M | $41.6M | $275.6M | $245.8M | $250.0M | $264.5M | $213.2M | $16.7M | $152.4M | $174.8M | $162.4M | $96.2M | — |
| EPS | -0.54 | -0.54 | 1.11 | 0.55 | -0.37 | 2.94 | -0.15 | 2.70 | 2.12 | 2.05 | 2.26 | 1.62 | -0.37 | 1.16 | 1.29 | 1.06 | 0.43 | 1.25 |
| Gross Margin | 38.8% | 38.8% | 39.1% | 35.0% | 34.3% | 38.6% | 36.6% | 36.2% | 36.7% | 37.9% | 38.6% | 36.9% | 33.5% | 34.1% | 34.3% | 32.6% | 32.5% | 32.4% |
| Operating Margin | 5.3% | 5.3% | 5.9% | 4.8% | 1.0% | 9.4% | -1.5% | 7.9% | 7.5% | 8.4% | 9.3% | 7.6% | -1.4% | 6.5% | 8.0% | 7.5% | 4.1% | 7.5% |
| Net Margin | -1.0% | -1.0% | 2.3% | 1.0% | -0.7% | 7.1% | -0.3% | 6.3% | 5.4% | 5.4% | 6.0% | 4.6% | -1.2% | 3.8% | 4.4% | 4.3% | 2.1% | 4.2% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 1.42 | 1.42 | 1.27 | 1.30 | 1.32 | 0.32 | 0.83 | 0.39 | 0.41 | 0.34 | 0.42 | 0.69 | 0.55 | 0.78 | 1.01 | 1.22 | 2.50 | — |
| Current Ratio | 1.65 | 1.65 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $101.7M | $101.7M | $273.9M | $79.6M | $-106.6M | $272.5M | $152.8M | $130.6M | $95.9M | $114.8M | $125.3M | $104.1M | $49.3M | $86.3M | $61.6M | $58.5M | $76.4M | $66.4M |
| Returns | ||||||||||||||||||
| ROE | -2.9% | -2.9% | 5.9% | 2.9% | -1.9% | 20.3% | -1.3% | 22.3% | 19.3% | 21.1% | 26.1% | 23.2% | -6.1% | 21.3% | 30.3% | 34.5% | 35.3% | 850.0% |
| Valuation | ||||||||||||||||||
| P/E | 102.53 | 102.53 | 23.26 | 26.18 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 13.72 | 13.72 | 10.40 | 9.77 | 17.87 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.83 | 0.83 | 1.38 | 0.76 | 1.59 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 1.1% | 1.1% | -11.2% | 3.6% | — | -0.9% | -3.1% | 7.8% | 4.5% | 0.6% | 5.7% | 13.8% | 6.0% | 2.9% | 4.5% | 25.1% | -19.1% | — |
| EPS Growth | -148.6% | -148.6% | 101.8% | 248.6% | — | 2060.0% | -105.6% | 27.4% | 3.4% | -9.3% | 39.5% | 537.8% | -131.9% | -10.1% | 21.7% | 146.5% | -65.6% | — |
| Dividend Yield | 4.6% | 4.6% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-4.2%
Start / end P/E
n/dx → n/dx
EPS bridge
1.11 → -0.54
Residual
-8.8%
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.