Consumer Cyclical / Footwear & AccessoriesBSE
$152.15
+7.85 (+5.06%)
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 20%
FCF escenarios
weak_data · normalized FCF $-102.6M · quality 52.0/100
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
32/100
D
Piotroski
4/9
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
$1.7B
P/E
25.4x
↑EV/EBITDA
7.2x
↓ROE
2.0%
↓Gross Margin
41.5%
↑Debt/Equity
0.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.9%
FCF CAGR
—
FCF margin
-0.7%
FCF / Net income
-0.50x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.40B · net income $93.4M · FCF $-47.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.40B | $6.40B | $6.38B | $7.27B | $6.23B |
| Net Income | $93.4M | $93.4M | $124.8M | $265.0M | $355.5M |
| EBITDA | $507.4M | $507.4M | $489.2M | $633.3M | $632.7M |
| EPS | 8.48 | 8.48 | 11.61 | 24.04 | 32.24 |
| Gross Margin | 41.5% | 41.5% | 24.4% | 21.8% | 25.0% |
| Operating Margin | 2.2% | 2.2% | 2.9% | 4.5% | 5.9% |
| Net Margin | 1.5% | 1.5% | 2.0% | 3.6% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.46 | 0.46 | 0.46 | 0.44 | 0.38 |
| Cash Flow | |||||
| Free Cash Flow | $-47.1M | $-47.1M | $-102.6M | $-151.2M | $-321.2M |
| Returns | |||||
| ROE | 2.0% | 2.0% | 2.8% | 6.1% | 8.6% |
| Valuation | |||||
| P/E | 25.44 | 25.44 | 18.57 | 10.12 | 5.74 |
| EV/EBITDA | 7.19 | 7.19 | 8.56 | 6.88 | 5.35 |
| P/B | 0.37 | 0.37 | 0.52 | 0.61 | 0.49 |
| Growth & Yield | |||||
| Revenue Growth | 0.2% | 0.2% | -12.1% | 16.6% | — |
| EPS Growth | -27.0% | -27.0% | -51.7% | -25.4% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
16.8%
EPS terminal req.
$13.50
Spread vs growth
-43.7%
5Y implied EPS CAGR
14.0%
EPS terminal req.
$16.34
Spread vs growth
-41.0%
10Y implied EPS CAGR
12.0%
EPS terminal req.
$26.31
Spread vs growth
-38.9%
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
-2.7%
Start / end P/E
14.5x → 19.2x
EPS bridge
11.61 → 8.48
Residual
-8.8%
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.