Basic Materials / Agricultural InputsKOSDAQ
$7080.00
+50.00 (+0.71%)
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 $9.9B · quality 77.0/100
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
51/100
C
Piotroski
6/9
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
$113.5B
P/E
9.2x
↓EV/EBITDA
4.0x
↓ROE
4.4%
↑Gross Margin
49.0%
↑Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.0%
FCF CAGR
+31.3%
FCF margin
6.1%
FCF / Net income
0.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $158.79B · net income $12.29B · FCF $9.67B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $158.79B | $158.79B | $144.68B | $135.84B | $133.40B |
| Net Income | $12.29B | $12.29B | $10.84B | $10.33B | $9.88B |
| EBITDA | $22.57B | $22.57B | $20.70B | $16.74B | $18.03B |
| EPS | 767.00 | 767.00 | 676.00 | 645.00 | 616.00 |
| Gross Margin | 49.0% | 49.0% | 49.7% | 48.7% | 49.2% |
| Operating Margin | 8.6% | 8.6% | 7.7% | 6.6% | 8.3% |
| Net Margin | 7.7% | 7.7% | 7.5% | 7.6% | 7.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.09 | 0.09 | 0.13 |
| Current Ratio | 3.48 | 3.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $9.67B | $9.67B | $9.94B | $10.80B | $4.27B |
| Returns | |||||
| ROE | 4.4% | 4.4% | 4.0% | 4.0% | 4.0% |
| Valuation | |||||
| P/E | 9.23 | 9.23 | 10.62 | 12.71 | 14.48 |
| EV/EBITDA | 4.05 | 4.05 | 4.78 | 7.22 | 8.38 |
| P/B | 0.41 | 0.41 | 0.43 | 0.51 | 0.57 |
| Growth & Yield | |||||
| Revenue Growth | 9.8% | 9.8% | 6.5% | 1.8% | — |
| EPS Growth | 13.5% | 13.5% | 4.8% | 4.7% | — |
| Dividend Yield | 3.6% | 3.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-6.4%
EPS terminal req.
$628.23
Spread vs growth
19.9%
5Y implied EPS CAGR
-0.2%
EPS terminal req.
$760.16
Spread vs growth
13.6%
10Y implied EPS CAGR
4.8%
EPS terminal req.
$1224.25
Spread vs growth
8.7%
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
-6.9%
Start / end P/E
11.7x → 9.2x
EPS bridge
676.00 → 767.00
Residual
-2.8%
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.