Basic Materials / Agricultural InputsShanghai
$20.50
+0.70 (+3.54%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $121.6M · quality 68.0/100
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
46/100
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
$2.8B
P/E
51.3x
↑EV/EBITDA
30.2x
↑ROE
4.2%
↑Gross Margin
34.2%
↑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
+0.2%
FCF CAGR
+37.7%
FCF margin
4.9%
FCF / Net income
0.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $912.0M · net income $48.7M · FCF $44.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $912.0M | $912.0M | $885.5M | $699.0M | $906.0M |
| Net Income | $48.7M | $48.7M | $36.9M | $57.6M | $145.1M |
| EBITDA | $85.4M | $85.4M | $59.6M | $83.7M | $168.8M |
| EPS | 0.36 | 0.36 | 0.27 | 0.43 | 1.07 |
| Gross Margin | 34.2% | 34.2% | 28.5% | 34.2% | 42.7% |
| Operating Margin | 7.1% | 7.1% | 4.2% | 8.6% | 16.6% |
| Net Margin | 5.3% | 5.3% | 4.2% | 8.2% | 16.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.06 | 0.00 | — |
| Current Ratio | 2.39 | 2.39 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $44.7M | $44.7M | $121.6M | $131.1M | $17.1M |
| Returns | |||||
| ROE | 4.2% | 4.2% | 3.3% | 5.2% | 13.4% |
| Valuation | |||||
| P/E | 51.25 | 51.25 | 53.89 | 41.60 | 16.35 |
| EV/EBITDA | 30.25 | 30.25 | 30.05 | 22.88 | 12.16 |
| P/B | 2.40 | 2.40 | 1.77 | 2.15 | 2.18 |
| Growth & Yield | |||||
| Revenue Growth | 3.0% | 3.0% | 26.7% | -22.8% | — |
| EPS Growth | 33.3% | 33.3% | -37.2% | -59.8% | — |
| Dividend Yield | 0.9% | 0.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
71.6%
EPS terminal req.
$1.82
Spread vs growth
-38.3%
5Y implied EPS CAGR
43.6%
EPS terminal req.
$2.20
Spread vs growth
-10.3%
10Y implied EPS CAGR
25.7%
EPS terminal req.
$3.54
Spread vs growth
7.6%
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
+18.4%
Start / end P/E
64.6x → 56.9x
EPS bridge
0.27 → 0.36
Residual
-4.0%
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.