Consumer Cyclical / Furnishings, Fixtures & AppliancesSwiss
$40.50
+0.90 (+2.27%)
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 14%
FCF escenarios
weak_data · normalized FCF $1.3M · quality 27.7/100
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
27/100
D
Piotroski
3/9
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
$260M
P/E
38.2x
↑EV/EBITDA
4.9x
↓ROE
1.4%
↓Gross Margin
35.6%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.7%
FCF CAGR
—
FCF margin
-2.9%
FCF / Net income
-2.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $567.4M · net income $6.8M · FCF $-16.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $567.4M | $567.4M | $591.7M | $585.4M | $636.3M |
| Net Income | $6.8M | $6.8M | $21.4M | $11.7M | $7.9M |
| EBITDA | $41.1M | $41.1M | $56.3M | $45.5M | $42.0M |
| EPS | — | — | 3.33 | 1.82 | 1.23 |
| Gross Margin | 35.6% | 35.6% | 35.7% | 34.2% | 30.8% |
| Operating Margin | 2.0% | 2.0% | 4.3% | 2.9% | 1.6% |
| Net Margin | 1.2% | 1.2% | 3.6% | 2.0% | 1.2% |
| Balance Sheet | |||||
| Current Ratio | 1.67 | 1.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-16.6M | $-16.6M | $1.3M | $17.4M | $-48.6M |
| Returns | |||||
| ROE | 1.4% | 1.4% | 4.4% | 2.5% | 1.7% |
| Valuation | |||||
| P/E | 38.21 | 38.21 | 14.71 | 35.16 | 77.07 |
| EV/EBITDA | 4.86 | 4.86 | 4.12 | 7.27 | 12.98 |
| P/B | 0.54 | 0.54 | 0.65 | 0.89 | 1.34 |
| Growth & Yield | |||||
| Revenue Growth | -4.1% | -4.1% | 1.1% | -8.0% | — |
| EPS Growth | — | — | 83.0% | 48.0% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-43.0%
Start / end P/E
n/dx → n/dx
EPS bridge
3.33 → n/d
Residual
-45.3%
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.