Consumer Cyclical / Footwear & AccessoriesNSE
$332.30
+3.05 (+1.03%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $1.3B · quality 19.7/100
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
7/100
F
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
$47.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-116.8%
↓Gross Margin
36.2%
↑Debt/Equity
2.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-3.7%
FCF CAGR
+25.1%
FCF margin
7.2%
FCF / Net income
-0.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $18.58B · net income $-3.38B · FCF $1.33B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $18.58B | $18.58B | $21.78B | $22.38B | $20.79B |
| Net Income | $-3.38B | $-3.38B | $-687.9M | $543.0M | $1.52B |
| EBITDA | $-1.40B | $-1.40B | $1.01B | $2.22B | $2.96B |
| EPS | — | — | -4.84 | 3.82 | 10.72 |
| Gross Margin | 36.2% | 36.2% | 45.6% | 50.3% | 49.1% |
| Operating Margin | -19.8% | -19.8% | -1.7% | 4.6% | 12.3% |
| Net Margin | -18.2% | -18.2% | -3.2% | 2.4% | 7.3% |
| Balance Sheet | |||||
| Debt/Equity | 2.55 | 2.55 | 1.22 | 1.29 | 0.55 |
| Current Ratio | 0.94 | 0.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.33B | $1.33B | $2.49B | $-2.32B | $679.5M |
| Returns | |||||
| ROE | -116.8% | -116.8% | -11.2% | 8.0% | 23.7% |
| Valuation | |||||
| P/E | — | — | — | 142.45 | 53.69 |
| EV/EBITDA | — | — | 44.81 | 38.50 | 28.73 |
| P/B | 16.31 | 16.31 | 6.19 | 11.41 | 12.74 |
| Growth & Yield | |||||
| Revenue Growth | -14.7% | -14.7% | -2.7% | 7.7% | — |
| EPS Growth | — | — | -226.7% | -64.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.84 → n/d
Residual
-17.1%
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.