Basic Materials / Agricultural InputsKSE
$2300.00
-55.00 (-2.34%)
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 18%
FCF escenarios
weak_data · normalized FCF $-9.8B · quality 43.7/100
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
41/100
C
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
$45.1B
P/E
1.3x
↓EV/EBITDA
1.4x
↓ROE
22.4%
↑Gross Margin
21.0%
↑Debt/Equity
0.24
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.0%
FCF CAGR
—
FCF margin
-15.3%
FCF / Net income
-0.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $64.33B · net income $34.45B · FCF $-9.82B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $64.33B | $64.33B | $59.84B | $62.61B | $66.38B |
| Net Income | $34.45B | $34.45B | $-3.44B | $1.28B | $4.01B |
| EBITDA | $54.40B | $54.40B | $-1.29B | $4.81B | $5.72B |
| EPS | 1759.00 | 1759.00 | -176.00 | 65.00 | 204.00 |
| Gross Margin | 21.0% | 21.0% | 25.9% | 28.0% | 27.0% |
| Operating Margin | -12.7% | -12.7% | -4.9% | 0.5% | 2.9% |
| Net Margin | 53.6% | 53.6% | -5.8% | 2.0% | 6.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.24 | 0.24 | 0.52 | 0.02 | 0.02 |
| Current Ratio | 4.80 | 4.80 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-9.82B | $-9.82B | $-58.47B | $-5.95B | $-5.12B |
| Returns | |||||
| ROE | 22.4% | 22.4% | -2.7% | 1.0% | 2.9% |
| Valuation | |||||
| P/E | 1.31 | 1.31 | — | 45.46 | 15.34 |
| EV/EBITDA | 1.38 | 1.38 | — | 9.64 | 7.87 |
| P/B | 0.29 | 0.29 | 0.39 | 0.44 | 0.45 |
| Growth & Yield | |||||
| Revenue Growth | 7.5% | 7.5% | -4.4% | -5.7% | — |
| EPS Growth | 1099.4% | 1099.4% | -370.8% | -68.1% | — |
| Dividend Yield | 8.9% | 8.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-51.2%
EPS terminal req.
$204.09
Spread vs growth
1150.7%
5Y implied EPS CAGR
-32.5%
EPS terminal req.
$246.94
Spread vs growth
1131.9%
10Y implied EPS CAGR
-13.8%
EPS terminal req.
$397.71
Spread vs growth
1113.2%
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
-1.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-176.00 → 1759.00
Residual
-10.0%
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.