Consumer Defensive / Household & Personal ProductsParis
$32.00
+1.00 (+3.23%)
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 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
47/100
C
Piotroski
4/9
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
$7M
P/E
14.0x
↓EV/EBITDA
8.1x
↓ROE
16.4%
↑Gross Margin
67.0%
↑Debt/Equity
0.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-4.1%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.8M · net income $497510.0 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.8M | $3.8M | $4.3M | $4.7M | $4.3M |
| Net Income | $497510.00 | $497510.00 | $377362.00 | $576584.00 | $890388.00 |
| EBITDA | $806975.00 | $806975.00 | $652384.00 | $942340.00 | $1.4M |
| EPS | — | — | 1.67 | 2.56 | 3.95 |
| Gross Margin | 67.0% | 67.0% | 62.9% | 62.2% | 68.9% |
| Operating Margin | 16.1% | 16.1% | 11.4% | 16.3% | 26.3% |
| Net Margin | 13.0% | 13.0% | 8.9% | 12.3% | 20.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.31 | 0.27 | 0.36 |
| Returns | |||||
| ROE | 16.4% | 16.4% | 13.7% | 21.7% | 39.7% |
| Valuation | |||||
| P/E | 14.04 | 14.04 | 19.24 | 11.97 | 9.37 |
| EV/EBITDA | 8.11 | 8.11 | 10.98 | 7.11 | 5.81 |
| P/B | 2.37 | 2.37 | 2.64 | 2.60 | 3.72 |
| Growth & Yield | |||||
| Revenue Growth | -9.8% | -9.8% | -9.2% | 7.8% | — |
| EPS Growth | — | — | -34.6% | -35.2% | — |
| Dividend Yield | 4.0% | 4.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+11.4%
Start / end P/E
n/dx → n/dx
EPS bridge
1.67 → n/d
Residual
+7.4%
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.