Consumer Cyclical / Furnishings, Fixtures & AppliancesMilan
$0.90
-0.02 (-2.17%)
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 $528000.00 · quality 43.3/100
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
38/100
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
$8M
P/E
10.0x
↓EV/EBITDA
4.3x
↓ROE
2.3%
↓Gross Margin
52.0%
↑Debt/Equity
0.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.8%
FCF CAGR
—
FCF margin
-3.1%
FCF / Net income
-2.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $60.5M · net income $804000.0 · FCF $-1.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $60.5M | $60.5M | $57.6M | $57.0M | $54.1M |
| Net Income | $804000.00 | $804000.00 | $946000.00 | $463000.00 | $187000.00 |
| EBITDA | $5.3M | $5.3M | $4.6M | $4.5M | $3.4M |
| EPS | — | — | 0.17 | 0.05 | 0.02 |
| Gross Margin | 52.0% | 52.0% | 53.4% | 52.3% | 50.1% |
| Operating Margin | 3.8% | 3.8% | 1.1% | 2.9% | 1.9% |
| Net Margin | 1.3% | 1.3% | 1.6% | 0.8% | 0.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.51 | 0.51 | 0.44 | 0.50 | 0.53 |
| Current Ratio | 1.28 | 1.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.9M | $-1.9M | $3.1M | $528000.00 | $-111000.00 |
| Returns | |||||
| ROE | 2.3% | 2.3% | 2.8% | 1.4% | 0.6% |
| Valuation | |||||
| P/E | 10.00 | 10.00 | 6.24 | 21.69 | 51.82 |
| EV/EBITDA | 4.26 | 4.26 | 4.90 | 5.73 | 7.75 |
| P/B | 0.23 | 0.23 | 0.27 | 0.31 | 0.30 |
| Growth & Yield | |||||
| Revenue Growth | 5.0% | 5.0% | 1.0% | 5.3% | — |
| EPS Growth | — | — | 223.1% | 147.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.17 → n/d
Residual
-17.4%
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.