Basic Materials / Agricultural InputsHKSE
$1.59
+0.02 (+1.27%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.7B · quality 75.7/100
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
65/100
B
Piotroski
7/9
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
$11.2B
P/E
7.6x
↓EV/EBITDA
4.7x
↓ROE
11.2%
↑Gross Margin
12.4%
↓Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.4%
FCF CAGR
+27.2%
FCF margin
7.2%
FCF / Net income
1.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $23.26B · net income $1.26B · FCF $1.67B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $23.26B | $23.26B | $21.26B | $21.73B | $23.00B |
| Net Income | $1.26B | $1.26B | $1.06B | $625.5M | $1.12B |
| EBITDA | $2.07B | $2.07B | $1.73B | $1.33B | $1.51B |
| EPS | 0.18 | 0.18 | 0.15 | 0.09 | 0.16 |
| Gross Margin | 12.4% | 12.4% | 12.0% | 10.4% | 11.2% |
| Operating Margin | 6.5% | 6.5% | 4.8% | 4.8% | 5.7% |
| Net Margin | 5.4% | 5.4% | 5.0% | 2.9% | 4.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.18 | 0.19 | 0.19 |
| Current Ratio | 1.24 | 1.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.67B | $1.67B | $784.6M | $1.85B | $812.1M |
| Returns | |||||
| ROE | 11.2% | 11.2% | 10.2% | 6.4% | 11.8% |
| Valuation | |||||
| P/E | 7.57 | 7.57 | 7.35 | 10.10 | 6.04 |
| EV/EBITDA | 4.70 | 4.70 | 3.80 | 3.19 | 3.44 |
| P/B | 1.00 | 1.00 | 0.75 | 0.65 | 0.71 |
| Growth & Yield | |||||
| Revenue Growth | 9.4% | 9.4% | -2.1% | -5.5% | — |
| EPS Growth | 18.7% | 18.7% | 69.6% | -44.0% | — |
| Dividend Yield | 4.4% | 4.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-7.7%
EPS terminal req.
$0.14
Spread vs growth
26.3%
5Y implied EPS CAGR
-1.0%
EPS terminal req.
$0.17
Spread vs growth
19.6%
10Y implied EPS CAGR
4.4%
EPS terminal req.
$0.27
Spread vs growth
14.3%
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
+29.6%
Start / end P/E
8.4x → 8.9x
EPS bridge
0.15 → 0.18
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.