Consumer Defensive / Household & Personal ProductsMexico
$3.91
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 62.0/100
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
8/100
F
Piotroski
2/9
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
$1.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-10.7%
↓Gross Margin
63.8%
↑Debt/Equity
0.30
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
-22.6%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.36B · net income $-199.9M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $2.36B | $2.36B | $4.69B | $3.93B |
| Net Income | $-199.9M | $-199.9M | $-297.8M | $-397.4M |
| EBITDA | $-235.0M | $-235.0M | $-201.7M | $-293.2M |
| EPS | -6.11 | -6.11 | -9.10 | -12.15 |
| Gross Margin | 63.8% | 63.8% | 59.4% | 57.3% |
| Operating Margin | -10.1% | -10.1% | -6.3% | -8.9% |
| Net Margin | -8.5% | -8.5% | -6.3% | -10.1% |
| Balance Sheet | ||||
| Debt/Equity | 0.30 | 0.30 | 0.25 | 0.19 |
| Current Ratio | 0.56 | 0.56 | — | — |
| Returns | ||||
| ROE | -10.7% | -10.7% | -10.7% | -13.5% |
| Valuation | ||||
| P/B | 0.07 | 0.07 | — | — |
| Growth & Yield | ||||
| Revenue Growth | -49.8% | -49.8% | 19.3% | — |
| EPS Growth | 32.9% | 32.9% | 25.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-9.10 → -6.11
Residual
+0.0%
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.