Consumer Cyclical / Furnishings, Fixtures & AppliancesAthens
$6.86
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $3.9M · quality 81.7/100
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
55/100
C
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$129M
P/E
31.2x
↑EV/EBITDA
17.1x
↑ROE
14.4%
↑Gross Margin
52.5%
↑Debt/Equity
0.24
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+5.0%
FCF CAGR
+35.0%
FCF margin
13.4%
FCF / Net income
1.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $34.5M · net income $4.1M · FCF $4.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $34.5M | $34.5M | $33.7M | $31.3M |
| Net Income | $4.1M | $4.1M | $3.5M | $4.1M |
| EBITDA | $7.6M | $7.6M | $6.8M | $7.5M |
| EPS | — | — | 0.19 | 0.22 |
| Gross Margin | 52.5% | 52.5% | 51.5% | 52.8% |
| Operating Margin | 17.7% | 17.7% | 19.1% | 21.4% |
| Net Margin | 11.8% | 11.8% | 10.5% | 13.0% |
| Balance Sheet | ||||
| Debt/Equity | 0.24 | 0.24 | 0.20 | 0.34 |
| Current Ratio | 1.75 | 1.75 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $4.6M | $4.6M | $3.9M | $2.5M |
| Returns | ||||
| ROE | 14.4% | 14.4% | 13.9% | 18.4% |
| Valuation | ||||
| P/E | 31.18 | 31.18 | 20.49 | 9.10 |
| EV/EBITDA | 17.09 | 17.09 | 10.79 | 5.45 |
| P/B | 4.57 | 4.57 | 2.84 | 1.67 |
| Growth & Yield | ||||
| Revenue Growth | 2.4% | 2.4% | 7.7% | — |
| EPS Growth | — | — | -13.4% | — |
| Dividend Yield | 0.9% | 0.9% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+73.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.19 → n/d
Residual
+72.4%
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.