Consumer Cyclical / Furnishings, Fixtures & AppliancesBSE
$42.86
-2.60 (-5.72%)
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 $91.7M · quality 65.3/100
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
47/100
C
Piotroski
7/9
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
$391M
P/E
7.1x
↓EV/EBITDA
6.6x
↓ROE
9.0%
↑Gross Margin
23.5%
↓Debt/Equity
0.64
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.2%
FCF CAGR
+110.3%
FCF margin
6.2%
FCF / Net income
1.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $950.5M · net income $37.5M · FCF $58.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $950.5M | $950.5M | $966.1M | $1.10B | $816.0M |
| Net Income | $37.5M | $37.5M | $16.2M | $43.4M | $28.3M |
| EBITDA | $100.3M | $100.3M | $111.7M | $128.8M | $86.3M |
| EPS | 4.11 | 4.11 | 1.77 | 4.76 | 3.09 |
| Gross Margin | 23.5% | 23.5% | 25.0% | 22.2% | 23.5% |
| Operating Margin | 5.1% | 5.1% | 6.1% | 7.3% | 5.7% |
| Net Margin | 4.0% | 4.0% | 1.7% | 3.9% | 3.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.64 | 0.64 | 1.11 | 1.13 | 1.52 |
| Current Ratio | 2.00 | 2.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $58.7M | $58.7M | $135.8M | $91.7M | $6.3M |
| Returns | |||||
| ROE | 9.0% | 9.0% | 4.2% | 12.0% | 8.9% |
| Valuation | |||||
| P/E | 7.07 | 7.07 | 41.64 | 8.41 | 13.58 |
| EV/EBITDA | 6.55 | 6.55 | 8.68 | 6.02 | 10.01 |
| P/B | 0.93 | 0.93 | 1.77 | 1.01 | 1.20 |
| Growth & Yield | |||||
| Revenue Growth | -1.6% | -1.6% | -12.4% | 35.1% | — |
| EPS Growth | 132.2% | 132.2% | -62.8% | 54.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-2.6%
EPS terminal req.
$3.80
Spread vs growth
134.8%
5Y implied EPS CAGR
2.3%
EPS terminal req.
$4.60
Spread vs growth
129.9%
10Y implied EPS CAGR
6.1%
EPS terminal req.
$7.41
Spread vs growth
126.1%
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
-24.7%
Start / end P/E
32.2x → 10.4x
EPS bridge
1.77 → 4.11
Residual
-89.3%
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.