Consumer Defensive / Household & Personal ProductsLSE
$335.00
+8.00 (+2.45%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $17.6M · quality 72.0/100
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
48/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$356M
P/E
30.5x
↑EV/EBITDA
1125.0x
↑ROE
11.0%
↑Gross Margin
62.7%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
17.5%
FCF / Net income
2.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $141.0M · net income $9.9M · FCF $24.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $141.0M | $141.0M | $101.1M | — |
| Net Income | $9.9M | $9.9M | $1.7M | — |
| EBITDA | $27.8M | $27.8M | $18.1M | — |
| EPS | 0.11 | 0.11 | 2.57 | — |
| Gross Margin | 62.7% | 62.7% | 56.8% | — |
| Operating Margin | 21.5% | 21.5% | 13.9% | — |
| Net Margin | 7.0% | 7.0% | 1.7% | — |
| Balance Sheet | ||||
| Debt/Equity | 0.04 | 0.04 | 1.55 | -6.00 |
| Current Ratio | 1.99 | 1.99 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $24.7M | $24.7M | $10.6M | — |
| Returns | ||||
| ROE | 11.0% | 11.0% | 6.0% | — |
| Valuation | ||||
| P/E | 30.45 | 30.45 | — | — |
| EV/EBITDA | 1124.98 | 1124.98 | — | — |
| P/B | 348.17 | 348.17 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 39.4% | 39.4% | — | — |
| EPS Growth | -95.7% | -95.7% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
546.5%
EPS terminal req.
$29.73
Spread vs growth
-642.2%
5Y implied EPS CAGR
218.4%
EPS terminal req.
$35.97
Spread vs growth
-314.1%
10Y implied EPS CAGR
87.1%
EPS terminal req.
$57.93
Spread vs growth
-182.9%
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
+16.3%
Start / end P/E
112.1x → 3045.5x
EPS bridge
2.57 → 0.11
Residual
-2505.1%
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.