Consumer Cyclical / Furnishings, Fixtures & AppliancesNSE
$622.90
+2.00 (+0.32%)
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 $478.5M · quality 50.0/100
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
56/100
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
$20.6B
P/E
49.2x
↑EV/EBITDA
13.3x
↑ROE
8.3%
↑Gross Margin
38.7%
↑Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+8.5%
FCF CAGR
—
FCF margin
9.1%
FCF / Net income
3.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.07B · net income $419.9M · FCF $1.47B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $16.07B | $16.07B | $14.50B | $13.37B | $12.58B |
| Net Income | $419.9M | $419.9M | $385.1M | $341.4M | $357.7M |
| EBITDA | $1.58B | $1.58B | $1.51B | $1.18B | $944.9M |
| EPS | — | — | 11.64 | 10.30 | 10.86 |
| Gross Margin | 38.7% | 38.7% | 38.1% | 34.6% | 29.7% |
| Operating Margin | 5.5% | 5.5% | 5.7% | 6.1% | 5.8% |
| Net Margin | 2.6% | 2.6% | 2.7% | 2.6% | 2.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.74 | 0.58 | 0.40 |
| Current Ratio | 0.97 | 0.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.47B | $1.47B | $478.5M | $-10.9M | $-222.4M |
| Returns | |||||
| ROE | 8.3% | 8.3% | 8.2% | 7.8% | 8.9% |
| Valuation | |||||
| P/E | 49.16 | 49.16 | 59.77 | 44.58 | 34.68 |
| EV/EBITDA | 13.33 | 13.33 | 17.52 | 14.99 | 14.83 |
| P/B | 4.09 | 4.09 | 4.89 | 3.45 | 3.08 |
| Growth & Yield | |||||
| Revenue Growth | 10.9% | 10.9% | 8.4% | 6.3% | — |
| EPS Growth | — | — | 13.0% | -5.2% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+11.0%
Start / end P/E
n/dx → n/dx
EPS bridge
11.64 → n/d
Residual
+10.4%
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.