Basic Materials / Agricultural InputsShanghai
$11.38
+0.34 (+3.08%)
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 20%
FCF escenarios
weak_data · normalized FCF $206.6M · quality 50.7/100
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
36/100
D
Piotroski
8/9
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
$4.0B
P/E
26.5x
↑EV/EBITDA
7.2x
↓ROE
5.3%
↑Gross Margin
25.0%
↑Debt/Equity
0.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.5%
FCF CAGR
+33.6%
FCF margin
4.9%
FCF / Net income
1.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.20B · net income $182.0M · FCF $206.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.20B | $4.20B | $3.91B | $4.40B | $4.53B |
| Net Income | $182.0M | $182.0M | $181.4M | $473.2M | $460.0M |
| EBITDA | $523.4M | $523.4M | $502.3M | $818.5M | $612.1M |
| EPS | 0.53 | 0.53 | 0.53 | 1.39 | 1.35 |
| Gross Margin | 25.0% | 25.0% | 23.9% | 31.0% | 26.4% |
| Operating Margin | 6.5% | 6.5% | 7.6% | 15.9% | 10.5% |
| Net Margin | 4.3% | 4.3% | 4.6% | 10.8% | 10.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.29 | 0.29 | 0.35 | 0.27 | 0.22 |
| Current Ratio | 1.19 | 1.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $206.6M | $206.6M | $-49.9M | $499.2M | $86.6M |
| Returns | |||||
| ROE | 5.3% | 5.3% | 5.3% | 14.0% | 14.3% |
| Valuation | |||||
| P/E | 26.47 | 26.47 | 23.15 | 11.39 | 19.61 |
| EV/EBITDA | 7.22 | 7.22 | 8.09 | 6.51 | 14.68 |
| P/B | 1.14 | 1.14 | 1.23 | 1.59 | 2.81 |
| Growth & Yield | |||||
| Revenue Growth | 7.6% | 7.6% | -11.2% | -3.0% | — |
| EPS Growth | 0.0% | 0.0% | -61.9% | 3.0% | — |
| Dividend Yield | 4.4% | 4.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
24.0%
EPS terminal req.
$1.01
Spread vs growth
-24.0%
5Y implied EPS CAGR
18.2%
EPS terminal req.
$1.22
Spread vs growth
-18.2%
10Y implied EPS CAGR
14.0%
EPS terminal req.
$1.97
Spread vs growth
-14.0%
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
-11.3%
Start / end P/E
25.5x → 21.5x
EPS bridge
0.53 → 0.53
Residual
-0.0%
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.