Consumer Cyclical / Furnishings, Fixtures & AppliancesBSE
$330.70
-4.70 (-1.40%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $479.9M · quality 60.3/100
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
32/100
D
Piotroski
5/9
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
$4.0B
P/E
6.6x
↓EV/EBITDA
4.3x
↓ROE
10.7%
↑Gross Margin
41.6%
↑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
+4.9%
FCF CAGR
+25.1%
FCF margin
13.1%
FCF / Net income
0.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.67B · net income $571.3M · FCF $479.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.67B | $3.67B | $3.43B | $3.30B | $3.18B |
| Net Income | $571.3M | $571.3M | $557.3M | $416.9M | $349.6M |
| EBITDA | $890.9M | $890.9M | $855.7M | $699.8M | $631.9M |
| EPS | 47.59 | 47.59 | 46.43 | 34.73 | 29.13 |
| Gross Margin | 41.6% | 41.6% | 40.2% | 38.5% | 33.1% |
| Operating Margin | 14.2% | 14.2% | 14.3% | 13.6% | 11.3% |
| Net Margin | 15.6% | 15.6% | 16.3% | 12.6% | 11.0% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.00 |
| Cash Flow | |||||
| Free Cash Flow | $479.9M | $479.9M | $373.7M | $573.6M | $245.3M |
| Returns | |||||
| ROE | 10.7% | 10.7% | 11.4% | 9.4% | 8.5% |
| Valuation | |||||
| P/E | 6.62 | 6.62 | 11.87 | 11.74 | 15.52 |
| EV/EBITDA | 4.33 | 4.33 | 7.65 | 6.97 | 8.55 |
| P/B | 0.74 | 0.74 | 1.35 | 1.10 | 1.32 |
| Growth & Yield | |||||
| Revenue Growth | 7.1% | 7.1% | 3.7% | 3.8% | — |
| EPS Growth | 2.5% | 2.5% | 33.7% | 19.2% | — |
| Dividend Yield | 3.0% | 3.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-14.9%
EPS terminal req.
$29.34
Spread vs growth
17.4%
5Y implied EPS CAGR
-5.7%
EPS terminal req.
$35.51
Spread vs growth
8.2%
10Y implied EPS CAGR
1.9%
EPS terminal req.
$57.18
Spread vs growth
0.6%
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
-37.2%
Start / end P/E
11.9x → 6.9x
EPS bridge
46.43 → 47.59
Residual
-1.0%
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.