Basic Materials / Agricultural InputsKOSDAQ
$1663.00
-104.00 (-5.89%)
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 19%
FCF escenarios
weak_data · normalized FCF $623.2M · quality 42.7/100
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
29/100
D
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$20.1B
P/E
14.3x
↓EV/EBITDA
13.4x
↑ROE
7.5%
↑Gross Margin
44.6%
↑Debt/Equity
0.49
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+2.6%
FCF CAGR
—
FCF margin
3.5%
FCF / Net income
0.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $27.81B · net income $1.91B · FCF $965.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $27.81B | $27.81B | $24.59B | $26.40B |
| Net Income | $1.91B | $1.91B | $-633.9M | $-2.45B |
| EBITDA | $2.81B | $2.81B | $1.97B | $-689.9M |
| EPS | 158.00 | 158.00 | -53.00 | -204.00 |
| Gross Margin | 44.6% | 44.6% | 44.2% | 45.1% |
| Operating Margin | 3.5% | 3.5% | -4.5% | -2.0% |
| Net Margin | 6.9% | 6.9% | -2.6% | -9.3% |
| Balance Sheet | ||||
| Debt/Equity | 0.49 | 0.49 | 0.56 | 0.56 |
| Cash Flow | ||||
| Free Cash Flow | $965.6M | $965.6M | $623.2M | $-460.1M |
| Returns | ||||
| ROE | 7.5% | 7.5% | -2.8% | -11.0% |
| Valuation | ||||
| P/E | 14.27 | 14.27 | — | — |
| EV/EBITDA | 13.37 | 13.37 | 19.45 | — |
| P/B | 1.07 | 1.07 | 1.27 | 1.65 |
| Growth & Yield | ||||
| Revenue Growth | 13.1% | 13.1% | -6.8% | — |
| EPS Growth | 398.1% | 398.1% | 74.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-2.3%
EPS terminal req.
$147.56
Spread vs growth
400.4%
5Y implied EPS CAGR
2.5%
EPS terminal req.
$178.55
Spread vs growth
395.6%
10Y implied EPS CAGR
6.2%
EPS terminal req.
$287.56
Spread vs growth
391.9%
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
-27.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-53.00 → 158.00
Residual
-27.7%
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.