Consumer Cyclical / Furnishings, Fixtures & AppliancesStockholm
$14.66
-0.33 (-2.20%)
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 34% · confianza 14%
FCF escenarios
weak_data · normalized FCF $-677.0M · quality 38.3/100
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
7/100
F
Piotroski
3/9
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
$2.2B
P/E
N/A
•EV/EBITDA
8.2x
↓ROE
-343.5%
↓Gross Margin
33.8%
↑Debt/Equity
4.71
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-27.8%
FCF CAGR
—
FCF margin
-0.2%
FCF / Net income
0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.62B · net income $-3.25B · FCF $-13.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.62B | $5.62B | $5.76B | $11.67B | $14.93B |
| Net Income | $-3.25B | $-3.25B | $-1.34B | $-347.0M | $-2.0M |
| EBITDA | $711.0M | $711.0M | $812.0M | $577.0M | $947.0M |
| EPS | -34.34 | -34.34 | -17.49 | -2.93 | -0.03 |
| Gross Margin | 33.8% | 33.8% | 34.9% | 35.2% | 35.9% |
| Operating Margin | -0.7% | -0.7% | -0.1% | -4.3% | 0.4% |
| Net Margin | -57.9% | -57.9% | -23.3% | -3.0% | -0.0% |
| Balance Sheet | |||||
| Debt/Equity | 4.71 | 4.71 | 1.15 | 1.26 | 0.84 |
| Current Ratio | 0.74 | 0.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-13.0M | $-13.0M | $-677.0M | $-827.0M | $-765.0M |
| Returns | |||||
| ROE | -343.5% | -343.5% | -31.1% | -8.0% | -0.0% |
| Valuation | |||||
| EV/EBITDA | 8.17 | 8.17 | 8.44 | 11.92 | 7.96 |
| P/B | 1.47 | 1.47 | 0.50 | 0.43 | 0.83 |
| Growth & Yield | |||||
| Revenue Growth | -2.5% | -2.5% | -50.6% | -21.8% | — |
| EPS Growth | -96.3% | -96.3% | -497.7% | -9099.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-50.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-17.49 → -34.34
Residual
-50.9%
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.