Consumer Cyclical / Furnishings, Fixtures & AppliancesNSE
$7.81
-0.21 (-2.62%)
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 18%
FCF escenarios
weak_data · normalized FCF $-43.2M · quality 44.3/100
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
34/100
D
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
$1.8B
P/E
41.1x
↑EV/EBITDA
21.4x
↑ROE
5.4%
↑Gross Margin
33.0%
↑Debt/Equity
0.18
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+8.9%
FCF CAGR
—
FCF margin
-4.7%
FCF / Net income
-1.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.06B · net income $44.9M · FCF $-50.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.06B | $1.06B | $980.0M | $944.9M | $823.2M |
| Net Income | $44.9M | $44.9M | $52.4M | $46.2M | $30.4M |
| EBITDA | $92.8M | $92.8M | $99.9M | $80.7M | $58.0M |
| EPS | — | — | 0.22 | 0.20 | 0.13 |
| Gross Margin | 33.0% | 33.0% | 32.9% | 29.7% | 27.6% |
| Operating Margin | 4.9% | 4.9% | 5.9% | 4.8% | 2.5% |
| Net Margin | 4.2% | 4.2% | 5.3% | 4.9% | 3.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.18 | 0.18 | 0.12 | 0.21 | 0.16 |
| Cash Flow | |||||
| Free Cash Flow | $-50.1M | $-50.1M | $35.7M | $-43.2M | $47.7M |
| Returns | |||||
| ROE | 5.4% | 5.4% | 6.6% | 6.2% | 4.4% |
| Valuation | |||||
| P/E | 41.11 | 41.11 | 67.82 | 69.00 | 53.46 |
| EV/EBITDA | 21.40 | 21.40 | 36.00 | 42.10 | 29.94 |
| P/B | 2.19 | 2.19 | 4.41 | 4.37 | 2.35 |
| Growth & Yield | |||||
| Revenue Growth | 8.6% | 8.6% | 3.7% | 14.8% | — |
| EPS Growth | — | — | 10.0% | 53.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-51.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.22 → n/d
Residual
-51.2%
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.