Consumer Cyclical / Furnishings, Fixtures & AppliancesNSE
$57.71
+1.18 (+2.10%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $64.0M · quality 76.3/100
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
60/100
B
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
$2.3B
P/E
36.5x
↑EV/EBITDA
18.6x
↑ROE
10.1%
↑Gross Margin
23.1%
↓Debt/Equity
0.29
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.0%
FCF CAGR
+76.7%
FCF margin
8.4%
FCF / Net income
1.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.04B · net income $63.3M · FCF $86.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.04B | $1.04B | $872.8M | $822.1M | $870.7M |
| Net Income | $63.3M | $63.3M | $55.2M | $40.0M | $34.0M |
| EBITDA | $134.2M | $134.2M | $125.0M | $92.8M | $86.4M |
| EPS | — | — | 1.38 | 1.00 | 0.85 |
| Gross Margin | 23.1% | 23.1% | 25.4% | 22.4% | 23.1% |
| Operating Margin | 9.0% | 9.0% | 11.0% | 8.2% | 6.8% |
| Net Margin | 6.1% | 6.1% | 6.3% | 4.9% | 3.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.29 | 0.29 | 0.39 | 0.49 | 0.62 |
| Cash Flow | |||||
| Free Cash Flow | $86.7M | $86.7M | $63.1M | $64.0M | $15.7M |
| Returns | |||||
| ROE | 10.1% | 10.1% | 9.7% | 7.7% | 7.0% |
| Valuation | |||||
| P/E | 36.53 | 36.53 | 29.29 | 20.02 | 25.00 |
| EV/EBITDA | 18.55 | 18.55 | 14.71 | 11.41 | 13.28 |
| P/B | 3.67 | 3.67 | 2.86 | 1.53 | 1.76 |
| Growth & Yield | |||||
| Revenue Growth | 18.9% | 18.9% | 6.2% | -5.6% | — |
| EPS Growth | — | — | 38.0% | 17.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+47.4%
Start / end P/E
n/dx → n/dx
EPS bridge
1.38 → n/d
Residual
+47.4%
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.