Consumer Cyclical / Furnishings, Fixtures & AppliancesBSE
$92.49
-0.26 (-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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $60.8M · quality 58.0/100
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
38/100
D
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
$408M
P/E
20.1x
↑EV/EBITDA
9.1x
↓ROE
6.6%
↑Gross Margin
17.2%
↓Debt/Equity
1.22
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.1%
FCF CAGR
-22.9%
FCF margin
5.7%
FCF / Net income
2.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.06B · net income $21.4M · FCF $60.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.06B | $1.06B | $1.04B | $1.02B | $1.03B |
| Net Income | $21.4M | $21.4M | $21.0M | $19.0M | $18.3M |
| EBITDA | $85.3M | $85.3M | $94.4M | $95.8M | $91.1M |
| EPS | 4.85 | 4.85 | 4.77 | 4.31 | 4.14 |
| Gross Margin | 17.2% | 17.2% | 16.6% | 15.4% | 15.0% |
| Operating Margin | 6.2% | 6.2% | 6.7% | 7.0% | 6.6% |
| Net Margin | 2.0% | 2.0% | 2.0% | 1.9% | 1.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.22 | 1.22 | 1.31 | 1.60 | 1.65 |
| Cash Flow | |||||
| Free Cash Flow | $60.8M | $60.8M | $89.2M | $42.6M | $132.8M |
| Returns | |||||
| ROE | 6.6% | 6.6% | 6.8% | 6.5% | 6.6% |
| Valuation | |||||
| P/E | 20.06 | 20.06 | 15.30 | 14.36 | 17.00 |
| EV/EBITDA | 9.15 | 9.15 | 7.66 | 7.45 | 8.18 |
| P/B | 1.25 | 1.25 | 1.05 | 0.94 | 1.12 |
| Growth & Yield | |||||
| Revenue Growth | 2.0% | 2.0% | 2.3% | -1.0% | — |
| EPS Growth | 1.7% | 1.7% | 10.7% | 4.1% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
19.2%
EPS terminal req.
$8.21
Spread vs growth
-17.5%
5Y implied EPS CAGR
15.4%
EPS terminal req.
$9.93
Spread vs growth
-13.7%
10Y implied EPS CAGR
12.7%
EPS terminal req.
$15.99
Spread vs growth
-11.0%
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
-24.3%
Start / end P/E
26.0x → 19.1x
EPS bridge
4.77 → 4.85
Residual
-0.4%
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.