Consumer Cyclical / Footwear & AccessoriesNYSE
$17.56
+0.01 (+0.06%)
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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $125.5M · quality 37.3/100
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
22/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
23.5%
↑Gross Margin
47.3%
↑Debt/Equity
1.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2026 · 17 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+3.6%
FCF margin
6.7%
FCF / Net income
1.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.87B · net income $95.8M · FCF $125.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2015 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $1.87B | $1.87B | $1.87B | $1.75B | $2.24B | $2.68B | $1.79B | $2.27B | $2.24B | $2.35B | $2.49B | $2.76B | $2.69B | $1.64B | $1.41B | — | — |
| Net Income | $95.8M | $95.8M | $95.8M | $45.2M | $-38.5M | $-188.3M | $-136.9M | $128.5M | $200.1M | $300000.00 | $87.7M | $133.1M | $100.4M | $80.7M | $123.3M | $61.9M | $95.8M |
| EBITDA | $176.1M | $176.1M | $180.2M | $127.0M | $-34.2M | $-171.0M | $-104.3M | $203.7M | $283.4M | $68.8M | $207.3M | $283.2M | $248.5M | $141.4M | $186.1M | — | — |
| EPS | 1.14 | 1.14 | 1.14 | 0.58 | -0.51 | -2.39 | -1.70 | 1.44 | 2.05 | 0.00 | 0.89 | 1.30 | 0.99 | 0.81 | 1.24 | 0.62 | 0.95 |
| Gross Margin | 47.3% | 47.3% | 47.3% | 44.3% | 39.0% | 39.9% | 41.1% | 40.6% | 41.1% | 38.9% | 38.5% | 39.3% | 39.6% | 38.3% | 39.5% | — | — |
| Operating Margin | 8.0% | 8.0% | 8.0% | 5.6% | 1.3% | 4.9% | -7.7% | 7.5% | 11.2% | 1.3% | 6.6% | 8.3% | 7.1% | 6.9% | 12.1% | — | — |
| Net Margin | 5.1% | 5.1% | 5.1% | 2.6% | -1.7% | -7.0% | -7.6% | 5.7% | 8.9% | 0.0% | 3.5% | 4.8% | 3.7% | 4.9% | 8.8% | — | — |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 1.34 | 1.34 | 1.87 | 2.55 | 3.90 | 4.21 | 1.27 | 0.56 | 0.44 | 0.78 | 0.81 | 0.91 | 1.31 | 1.90 | 0.00 | 0.00 | — |
| Current Ratio | — | — | 1.53 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $125.5M | $125.5M | $125.5M | $159.9M | $107.2M | $-215.4M | $298.8M | $188.2M | $75.8M | $170.3M | $241.0M | $284.6M | $160.6M | $76.7M | $59.4M | $156.9M | $69.3M |
| Returns | |||||||||||||||||
| ROE | 23.5% | 23.5% | 23.5% | 14.4% | -13.8% | -58.7% | -24.4% | 16.8% | 20.3% | 0.0% | 9.1% | 14.3% | 12.0% | 12.6% | 21.3% | 12.8% | 22.3% |
| Valuation | |||||||||||||||||
| P/E | — | — | 14.28 | 38.64 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | — | — | 11.05 | 19.26 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | — | — | 3.52 | 5.75 | 2.21 | 2.71 | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 6.8% | 6.8% | 6.8% | -21.8% | -16.5% | — | -21.2% | 1.5% | -4.7% | -5.8% | -9.7% | 2.6% | 64.0% | 16.4% | — | — | — |
| EPS Growth | 107.3% | 107.3% | 96.6% | 213.7% | 78.7% | — | -218.1% | -29.8% | — | -100.0% | -31.5% | 31.3% | 22.2% | -34.7% | 100.0% | -34.7% | — |
| Dividend Yield | — | — | 2.3% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
11.0%
EPS terminal req.
$1.56
Spread vs growth
96.3%
5Y implied EPS CAGR
10.6%
EPS terminal req.
$1.89
Spread vs growth
96.7%
10Y implied EPS CAGR
10.3%
EPS terminal req.
$3.04
Spread vs growth
97.0%
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
+2.9%
Start / end P/E
15.0x → 15.4x
EPS bridge
1.14 → 1.14
Residual
+0.0%
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.