Consumer Cyclical / Furnishings, Fixtures & AppliancesIstanbul
$41.34
+0.34 (+0.83%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.5B · quality 58.3/100
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
48/100
C
Piotroski
4/9
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
$5.9B
P/E
54.4x
↑EV/EBITDA
3.3x
↓ROE
1.1%
↓Gross Margin
34.3%
↑Debt/Equity
0.67
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+21.1%
FCF CAGR
—
FCF margin
11.0%
FCF / Net income
22.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $22.66B · net income $113.3M · FCF $2.50B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $22.66B | $22.66B | $21.17B | $19.54B | $12.76B |
| Net Income | $113.3M | $113.3M | $235.4M | $1.01B | $349.9M |
| EBITDA | $3.55B | $3.55B | $4.23B | $3.07B | $1.33B |
| EPS | — | — | 1.57 | 6.75 | 2.34 |
| Gross Margin | 34.3% | 34.3% | 31.7% | 28.0% | 25.2% |
| Operating Margin | 8.3% | 8.3% | 10.2% | 7.0% | 1.8% |
| Net Margin | 0.5% | 0.5% | 1.1% | 5.2% | 2.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.67 | 0.67 | 0.63 | 0.77 | 0.56 |
| Current Ratio | 1.29 | 1.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.50B | $2.50B | $2.55B | $1.10B | $-321.5M |
| Returns | |||||
| ROE | 1.1% | 1.1% | 2.2% | 15.0% | 8.3% |
| Valuation | |||||
| P/E | 54.39 | 54.39 | 17.94 | 3.62 | 14.02 |
| EV/EBITDA | 3.26 | 3.26 | 2.29 | 2.65 | 5.04 |
| P/B | 0.55 | 0.55 | 0.40 | 0.54 | 1.16 |
| Growth & Yield | |||||
| Revenue Growth | 7.0% | 7.0% | 8.4% | 53.2% | — |
| EPS Growth | — | — | -76.7% | 188.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+67.9%
Start / end P/E
n/dx → n/dx
EPS bridge
1.57 → n/d
Residual
+67.9%
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.