Consumer Cyclical / Furnishings, Fixtures & AppliancesLSE
$77.00
+5.00 (+6.94%)
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 $5.8M · quality 49.7/100
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
53/100
C
Piotroski
7/9
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
$56M
P/E
25.7x
↑EV/EBITDA
602.6x
↑ROE
3.1%
↓Gross Margin
69.1%
↑Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-3.9%
FCF CAGR
+110.6%
FCF margin
7.8%
FCF / Net income
3.60x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $99.5M · net income $2.1M · FCF $7.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $99.5M | $99.5M | $100.4M | $108.6M | $112.0M |
| Net Income | $2.1M | $2.1M | $-15.2M | $8.2M | $8.8M |
| EBITDA | $9.6M | $9.6M | $-7.8M | $16.1M | $17.4M |
| EPS | 0.03 | 0.03 | -0.21 | 0.11 | 0.12 |
| Gross Margin | 69.1% | 69.1% | 68.2% | 67.8% | 66.3% |
| Operating Margin | 2.5% | 2.5% | 1.9% | 9.0% | 9.5% |
| Net Margin | 2.2% | 2.2% | -15.2% | 7.5% | 7.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.16 | 0.06 | 0.06 |
| Current Ratio | 3.50 | 3.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $7.7M | $7.7M | $-6.1M | $5.8M | $828000.00 |
| Returns | |||||
| ROE | 3.1% | 3.1% | -22.2% | 9.5% | 10.9% |
| Valuation | |||||
| P/E | 25.67 | 25.67 | — | 978.84 | 1076.36 |
| EV/EBITDA | 602.60 | 602.60 | — | 497.42 | 544.59 |
| P/B | 82.50 | 82.50 | 56.13 | 92.75 | 116.80 |
| Growth & Yield | |||||
| Revenue Growth | -0.9% | -0.9% | -7.6% | -3.0% | — |
| EPS Growth | 113.5% | 113.5% | -287.1% | -7.9% | — |
| Dividend Yield | 2.1% | 2.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
519.8%
EPS terminal req.
$6.83
Spread vs growth
-406.2%
5Y implied EPS CAGR
210.4%
EPS terminal req.
$8.27
Spread vs growth
-96.9%
10Y implied EPS CAGR
84.8%
EPS terminal req.
$13.31
Spread vs growth
28.7%
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
+64.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.21 → 0.03
Residual
+62.1%
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.