Consumer Cyclical / Furnishings, Fixtures & AppliancesBSE
$14.92
-0.32 (-2.03%)
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 $164.5M · 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
39/100
D
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
$4.4B
P/E
45.2x
↑EV/EBITDA
6.1x
↓ROE
7.6%
↑Gross Margin
35.0%
↑Debt/Equity
0.43
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.5%
FCF CAGR
—
FCF margin
-0.0%
FCF / Net income
-0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.79B · net income $480.8M · FCF $-1.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.79B | $8.79B | $8.34B | $8.27B | $6.17B |
| Net Income | $480.8M | $480.8M | $431.1M | $776.7M | $228.0M |
| EBITDA | $1.17B | $1.17B | $1.20B | $1.49B | $734.1M |
| EPS | 1.64 | 1.64 | 1.61 | 3.90 | 1.02 |
| Gross Margin | 35.0% | 35.0% | 36.6% | 39.0% | 34.5% |
| Operating Margin | 9.3% | 9.3% | 10.9% | 16.5% | 8.0% |
| Net Margin | 5.5% | 5.5% | 5.2% | 9.4% | 3.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 0.54 | 1.12 | 1.46 |
| Current Ratio | 1.15 | 1.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.5M | $-1.5M | $164.5M | $417.7M | $-370.1M |
| Returns | |||||
| ROE | 7.6% | 7.6% | 7.9% | 21.4% | 8.0% |
| Valuation | |||||
| P/E | 45.21 | 45.21 | 20.19 | 6.46 | 48.73 |
| EV/EBITDA | 6.07 | 6.07 | 9.71 | 6.08 | 20.84 |
| P/B | 0.69 | 0.69 | 1.60 | 1.38 | 3.87 |
| Growth & Yield | |||||
| Revenue Growth | 5.5% | 5.5% | 0.8% | 34.1% | — |
| EPS Growth | 1.8% | 1.8% | -58.7% | 283.8% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-6.9%
EPS terminal req.
$1.32
Spread vs growth
8.7%
5Y implied EPS CAGR
-0.5%
EPS terminal req.
$1.60
Spread vs growth
2.3%
10Y implied EPS CAGR
4.6%
EPS terminal req.
$2.58
Spread vs growth
-2.8%
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
-39.7%
Start / end P/E
16.1x → 9.4x
EPS bridge
1.61 → 1.64
Residual
-0.7%
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.