Consumer Cyclical / Apparel ManufacturingParis
$0.92
+0.12 (+15.00%)
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 66.0/100
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
35/100
D
Piotroski
2/9
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
0.0%
↓Gross Margin
20.9%
↓Debt/Equity
-0.80
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2022 · 1 años de histórico normalizado
Revenue CAGR
+12.5%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $156890.0 · net income $-65.0 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2022 | 2021 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $156890.00 | $156890.00 | $139462.00 |
| Net Income | $-65.00 | $-65.00 | $9218.00 |
| EBITDA | $-36688.00 | $-36688.00 | $-94295.00 |
| Gross Margin | 20.9% | 20.9% | -29.0% |
| Operating Margin | -40.5% | -40.5% | -87.8% |
| Net Margin | -0.0% | -0.0% | 6.6% |
| Balance Sheet | |||
| Debt/Equity | -0.80 | -0.80 | -0.84 |
| Current Ratio | 1.50 | 1.50 | — |
| Returns | |||
| ROE | 0.0% | 0.0% | -0.5% |
| Growth & Yield | |||
| Revenue Growth | 12.5% | 12.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+189.3%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+189.3%
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.