Consumer Cyclical / Furnishings, Fixtures & AppliancesMilan
$0.55
-0.00 (-0.91%)
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 17%
FCF escenarios
weak_data · normalized FCF $1.0M · quality 42.7/100
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
68/100
B
Piotroski
5/9
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
$19M
P/E
13.8x
↓EV/EBITDA
9.0x
↓ROE
12.7%
↑Gross Margin
46.4%
↑Debt/Equity
0.34
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+5.2%
FCF CAGR
—
FCF margin
9.4%
FCF / Net income
1.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.8M · net income $1.1M · FCF $1.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $19.8M | $19.8M | $18.2M | $20.0M | $17.0M |
| Net Income | $1.1M | $1.1M | $1.0M | $1.0M | $588172.00 |
| EBITDA | $2.1M | $2.1M | $2.0M | $1.9M | $1.2M |
| EPS | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 |
| Gross Margin | 46.4% | 46.4% | 48.9% | 46.1% | 48.1% |
| Operating Margin | 10.0% | 10.0% | 9.6% | 8.5% | 12.8% |
| Net Margin | 5.5% | 5.5% | 5.6% | 5.0% | 3.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.34 | 0.34 | 0.42 | 0.97 | 0.97 |
| Current Ratio | 2.47 | 2.47 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.9M | $1.9M | $1.0M | $-2.5M | $-365619.00 |
| Returns | |||||
| ROE | 12.7% | 12.7% | 13.7% | 16.7% | 19.5% |
| Valuation | |||||
| P/E | 13.75 | 13.75 | 27.87 | 50.34 | — |
| EV/EBITDA | 9.04 | 9.04 | 15.10 | 27.55 | — |
| P/B | 2.23 | 2.23 | 3.81 | 8.42 | — |
| Growth & Yield | |||||
| Revenue Growth | 9.1% | 9.1% | -9.2% | 17.6% | — |
| EPS Growth | 6.5% | 6.5% | -0.6% | 73.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
15.9%
EPS terminal req.
$0.05
Spread vs growth
-9.4%
5Y implied EPS CAGR
13.5%
EPS terminal req.
$0.06
Spread vs growth
-7.0%
10Y implied EPS CAGR
11.7%
EPS terminal req.
$0.10
Spread vs growth
-5.3%
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
+13.5%
Start / end P/E
16.3x → 17.4x
EPS bridge
0.03 → 0.03
Residual
+0.4%
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.