Consumer Defensive / Household & Personal ProductsBSE
$143.75
-2.70 (-1.80%)
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 19%
FCF escenarios
weak_data · normalized FCF $-40.7M · quality 48.3/100
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
52/100
C
Piotroski
6/9
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
$1.5B
P/E
25.3x
↑EV/EBITDA
14.5x
↑ROE
16.3%
↑Gross Margin
36.5%
↑Debt/Equity
0.58
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+24.7%
FCF CAGR
—
FCF margin
-0.7%
FCF / Net income
-0.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.59B · net income $59.2M · FCF $-10.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.59B | $1.59B | $1.14B | $895.7M | $818.6M |
| Net Income | $59.2M | $59.2M | $28.3M | $33.9M | $25.4M |
| EBITDA | $117.7M | $117.7M | $77.0M | $67.8M | $46.3M |
| EPS | — | — | 2.72 | 3.31 | 2.53 |
| Gross Margin | 36.5% | 36.5% | 31.6% | 29.8% | 25.9% |
| Operating Margin | 6.5% | 6.5% | 4.9% | 6.5% | 5.2% |
| Net Margin | 3.7% | 3.7% | 2.5% | 3.8% | 3.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.58 | 0.58 | 0.66 | 0.68 | 0.43 |
| Current Ratio | 1.68 | 1.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-10.3M | $-10.3M | $-40.7M | $-132.5M | $-54.2M |
| Returns | |||||
| ROE | 16.3% | 16.3% | 9.3% | 12.3% | 11.3% |
| Valuation | |||||
| P/E | 25.31 | 25.31 | 28.44 | — | — |
| EV/EBITDA | 14.54 | 14.54 | 13.06 | — | — |
| P/B | 4.11 | 4.11 | 2.65 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 39.4% | 39.4% | 27.1% | 9.4% | — |
| EPS Growth | — | — | -17.8% | 30.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+73.6%
Start / end P/E
n/dx → n/dx
EPS bridge
2.72 → n/d
Residual
+73.6%
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.