Consumer Defensive / Household & Personal ProductsNasdaqGM
$13.98
+0.47 (+3.48%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $81.6M · quality 60.7/100
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
45/100
C
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
$803M
P/E
7.8x
↓EV/EBITDA
7.7x
↓ROE
27.9%
↑Gross Margin
72.7%
↑Debt/Equity
1.53
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+35.6%
FCF CAGR
+31.2%
FCF margin
8.8%
FCF / Net income
0.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $809.8M · net income $110.7M · FCF $71.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $809.8M | $809.8M | $647.0M | $508.7M | $324.5M |
| Net Income | $110.7M | $110.7M | $101.5M | $58.5M | $21.7M |
| EBITDA | $131.4M | $131.4M | $125.4M | $82.9M | $32.1M |
| EPS | — | — | 1.64 | 1.00 | 0.38 |
| Gross Margin | 72.7% | 72.7% | 72.4% | 70.4% | 67.2% |
| Operating Margin | 14.7% | 14.7% | 17.9% | 14.6% | 8.5% |
| Net Margin | 13.7% | 13.7% | 15.7% | 11.5% | 6.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.53 | 1.53 | 0.08 | 0.04 | 0.14 |
| Current Ratio | 5.24 | 5.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $71.4M | $71.4M | $128.2M | $81.6M | $31.6M |
| Returns | |||||
| ROE | 27.9% | 27.9% | 36.0% | 20.7% | 19.6% |
| Valuation | |||||
| P/E | 7.77 | 7.77 | 25.99 | 42.70 | — |
| EV/EBITDA | 7.69 | 7.69 | 20.78 | 29.26 | — |
| P/B | 2.03 | 2.03 | 9.33 | 8.65 | — |
| Growth & Yield | |||||
| Revenue Growth | 25.2% | 25.2% | 27.2% | 56.7% | — |
| EPS Growth | — | — | 64.0% | 162.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-81.2%
Start / end P/E
n/dx → n/dx
EPS bridge
1.64 → n/d
Residual
-81.2%
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.