Consumer Cyclical / Footwear & AccessoriesBSE
$7.23
-0.08 (-1.09%)
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 27% · confianza 25%
FCF escenarios
weak_data · normalized FCF $118.5M · quality 56.3/100
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
48/100
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
$781M
P/E
13.1x
↓EV/EBITDA
6.1x
↓ROE
6.4%
↑Gross Margin
18.0%
↓Debt/Equity
0.67
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.0%
FCF CAGR
+26.0%
FCF margin
6.5%
FCF / Net income
2.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.70B · net income $66.7M · FCF $176.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.70B | $2.70B | $2.18B | $2.14B | $2.09B |
| Net Income | $66.7M | $66.7M | $58.5M | $63.1M | $45.7M |
| EBITDA | $227.9M | $227.9M | $198.3M | $180.6M | $163.0M |
| EPS | 0.62 | 0.62 | 0.54 | 0.59 | 0.42 |
| Gross Margin | 18.0% | 18.0% | 31.8% | 17.4% | 15.6% |
| Operating Margin | 4.5% | 4.5% | 5.0% | 3.9% | 3.4% |
| Net Margin | 2.5% | 2.5% | 2.7% | 2.9% | 2.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.67 | 0.67 | 0.81 | 0.74 | 0.92 |
| Cash Flow | |||||
| Free Cash Flow | $176.6M | $176.6M | $-45.1M | $118.5M | $88.2M |
| Returns | |||||
| ROE | 6.4% | 6.4% | 6.0% | 6.9% | 5.3% |
| Valuation | |||||
| P/E | 13.15 | 13.15 | 17.67 | 11.10 | 14.47 |
| EV/EBITDA | 6.15 | 6.15 | 8.99 | 7.46 | 8.67 |
| P/B | 0.75 | 0.75 | 1.06 | 0.77 | 0.77 |
| Growth & Yield | |||||
| Revenue Growth | 24.0% | 24.0% | 1.8% | 2.7% | — |
| EPS Growth | 14.8% | 14.8% | -8.5% | 39.5% | — |
| Dividend Yield | 0.7% | 0.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1.1%
EPS terminal req.
$0.64
Spread vs growth
13.7%
5Y implied EPS CAGR
4.6%
EPS terminal req.
$0.78
Spread vs growth
10.2%
10Y implied EPS CAGR
7.3%
EPS terminal req.
$1.25
Spread vs growth
7.5%
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
-23.4%
Start / end P/E
17.6x → 11.7x
EPS bridge
0.54 → 0.62
Residual
-5.0%
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.