Consumer Cyclical / Furnishings, Fixtures & AppliancesNSE
$2966.20
+8.20 (+0.28%)
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 18%
FCF escenarios
weak_data · normalized FCF $-4.6M · quality 47.0/100
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
65/100
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
$50.3B
P/E
33.6x
↑EV/EBITDA
22.0x
↑ROE
18.6%
↑Gross Margin
46.5%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+5.9%
FCF CAGR
—
FCF margin
-1.3%
FCF / Net income
-0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.29B · net income $1.50B · FCF $-144.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.29B | $11.29B | $10.25B | $9.14B | $9.52B |
| Net Income | $1.50B | $1.50B | $1.22B | $1.28B | $959.8M |
| EBITDA | $2.27B | $2.27B | $1.93B | $1.88B | $1.51B |
| EPS | 88.25 | 88.25 | 71.46 | 75.78 | 56.63 |
| Gross Margin | 46.5% | 46.5% | 45.6% | 39.5% | 34.8% |
| Operating Margin | 17.7% | 17.7% | 15.7% | 17.7% | 14.2% |
| Net Margin | 13.3% | 13.3% | 11.9% | 14.1% | 10.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.05 | — | 0.11 |
| Current Ratio | 3.48 | 3.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-144.4M | $-144.4M | $-4.6M | $896.9M | $401.3M |
| Returns | |||||
| ROE | 18.6% | 18.6% | 18.5% | 24.0% | 23.3% |
| Valuation | |||||
| P/E | 33.65 | 33.65 | 22.37 | 21.38 | 18.78 |
| EV/EBITDA | 21.99 | 21.99 | 14.08 | 14.55 | 12.21 |
| P/B | 6.24 | 6.24 | 4.15 | 5.12 | 4.37 |
| Growth & Yield | |||||
| Revenue Growth | 10.2% | 10.2% | 12.1% | -4.0% | — |
| EPS Growth | 23.5% | 23.5% | -5.7% | 33.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
43.9%
EPS terminal req.
$263.20
Spread vs growth
-20.4%
5Y implied EPS CAGR
29.3%
EPS terminal req.
$318.47
Spread vs growth
-5.8%
10Y implied EPS CAGR
19.2%
EPS terminal req.
$512.90
Spread vs growth
4.3%
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
+73.9%
Start / end P/E
23.9x → 33.6x
EPS bridge
71.46 → 88.25
Residual
+9.6%
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.