Consumer Cyclical / Furnishings, Fixtures & AppliancesNSE
$180.10
-2.69 (-1.47%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $306.2M · quality 50.0/100
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
49/100
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
$38.4B
P/E
40.0x
↑EV/EBITDA
17.1x
↑ROE
12.6%
↑Gross Margin
31.1%
↑Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+10.1%
FCF CAGR
+0.0%
FCF margin
2.3%
FCF / Net income
0.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $33.26B · net income $958.4M · FCF $759.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $33.26B | $33.26B | $30.94B | $27.72B | $24.89B |
| Net Income | $958.4M | $958.4M | $832.1M | $752.7M | $758.5M |
| EBITDA | $2.29B | $2.29B | $2.16B | $1.74B | $1.74B |
| EPS | 4.49 | 4.49 | 3.90 | 3.53 | 3.56 |
| Gross Margin | 31.1% | 31.1% | 32.1% | 29.2% | 26.4% |
| Operating Margin | 4.6% | 4.6% | 4.0% | 3.1% | 4.1% |
| Net Margin | 2.9% | 2.9% | 2.7% | 2.7% | 3.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.12 | 0.17 | 0.17 |
| Current Ratio | 1.43 | 1.43 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $759.1M | $759.1M | $306.2M | $-566.2M | $758.8M |
| Returns | |||||
| ROE | 12.6% | 12.6% | 12.0% | 11.8% | 13.0% |
| Valuation | |||||
| P/E | 40.02 | 40.02 | 52.10 | 60.03 | 66.05 |
| EV/EBITDA | 17.06 | 17.06 | 20.27 | 26.22 | 28.40 |
| P/B | 5.06 | 5.06 | 6.24 | 7.08 | 8.57 |
| Growth & Yield | |||||
| Revenue Growth | 7.5% | 7.5% | 11.6% | 11.4% | — |
| EPS Growth | 15.1% | 15.1% | 10.5% | -0.8% | — |
| Dividend Yield | 0.8% | 0.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
52.7%
EPS terminal req.
$15.98
Spread vs growth
-37.6%
5Y implied EPS CAGR
33.9%
EPS terminal req.
$19.34
Spread vs growth
-18.8%
10Y implied EPS CAGR
21.4%
EPS terminal req.
$31.14
Spread vs growth
-6.2%
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
-20.8%
Start / end P/E
58.9x → 40.1x
EPS bridge
3.90 → 4.49
Residual
-4.8%
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.