Consumer Cyclical / Furnishings, Fixtures & AppliancesBSE
$830.20
-0.45 (-0.05%)
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 $4.5B · quality 61.3/100
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
39/100
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
$105.3B
P/E
30.1x
↑EV/EBITDA
15.7x
↑ROE
7.1%
↑Gross Margin
33.5%
↑Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+6.4%
FCF CAGR
-27.0%
FCF margin
0.4%
FCF / Net income
0.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $80.34B · net income $2.94B · FCF $345.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $80.34B | $80.34B | $79.19B | $68.29B | $66.64B |
| Net Income | $2.94B | $2.94B | $3.59B | $2.17B | $2.19B |
| EBITDA | $6.56B | $6.56B | $7.52B | $5.50B | $5.00B |
| EPS | — | — | 28.30 | 17.11 | 17.26 |
| Gross Margin | 33.5% | 33.5% | 34.0% | 33.0% | 30.0% |
| Operating Margin | 3.4% | 3.4% | 4.3% | 3.3% | 3.5% |
| Net Margin | 3.7% | 3.7% | 4.5% | 3.2% | 3.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.07 | 0.06 | 0.03 |
| Current Ratio | 2.43 | 2.43 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $345.9M | $345.9M | $4.51B | $5.44B | $888.5M |
| Returns | |||||
| ROE | 7.1% | 7.1% | 9.1% | 5.9% | 6.2% |
| Valuation | |||||
| P/E | 30.06 | 30.06 | 37.56 | 79.27 | 76.94 |
| EV/EBITDA | 15.67 | 15.67 | 14.92 | 27.65 | 30.57 |
| P/B | 2.53 | 2.53 | 3.41 | 4.66 | 4.79 |
| Growth & Yield | |||||
| Revenue Growth | 1.4% | 1.4% | 16.0% | 2.5% | — |
| EPS Growth | — | — | 65.4% | -0.9% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-34.0%
Start / end P/E
n/dx → n/dx
EPS bridge
28.30 → n/d
Residual
-34.6%
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.