Consumer Cyclical / Furnishings, Fixtures & AppliancesIstanbul
$6.94
+0.08 (+1.17%)
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 17%
FCF escenarios
weak_data · normalized FCF $3.7B · quality 39.7/100
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
25/100
D
Piotroski
2/9
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
$11.1B
P/E
N/A
•EV/EBITDA
6.8x
↓ROE
-17.2%
↓Gross Margin
7.1%
↓Debt/Equity
0.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.7%
FCF CAGR
—
FCF margin
5.0%
FCF / Net income
-0.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $74.36B · net income $-6.32B · FCF $3.74B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $74.36B | $74.36B | $98.60B | $88.17B | $59.58B |
| Net Income | $-6.32B | $-6.32B | $347.9M | $6.82B | $211.8M |
| EBITDA | $4.56B | $4.56B | $9.85B | $13.48B | $3.93B |
| EPS | -3.95 | -3.95 | 0.22 | 4.26 | 0.13 |
| Gross Margin | 7.1% | 7.1% | 10.5% | 16.3% | 9.7% |
| Operating Margin | -2.0% | -2.0% | 3.4% | 9.4% | 1.7% |
| Net Margin | -8.5% | -8.5% | 0.4% | 7.7% | 0.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.56 | 0.56 | 0.34 | 0.21 | 0.76 |
| Current Ratio | 0.82 | 0.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.74B | $3.74B | $4.95B | $-214.3M | $-3.31B |
| Returns | |||||
| ROE | -17.2% | -17.2% | 1.0% | 21.9% | 1.6% |
| Valuation | |||||
| P/E | — | — | 77.23 | 3.85 | 111.38 |
| EV/EBITDA | 6.85 | 6.85 | 3.81 | 2.36 | 8.26 |
| P/B | 0.30 | 0.30 | 0.80 | 0.84 | 1.71 |
| Growth & Yield | |||||
| Revenue Growth | -24.6% | -24.6% | 11.8% | 48.0% | — |
| EPS Growth | -1895.5% | -1895.5% | -94.8% | 3176.9% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
-23.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.22 → -3.95
Residual
-23.8%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.