Basic Materials / Agricultural InputsHKSE
$8.77
+0.05 (+0.57%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-1.6M · quality 45.0/100
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
56/100
C
Piotroski
5/9
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
$8.0B
P/E
21.4x
↑EV/EBITDA
17.3x
↑ROE
11.3%
↑Gross Margin
12.9%
↓Debt/Equity
0.22
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.9%
FCF CAGR
—
FCF margin
-0.0%
FCF / Net income
-0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.97B · net income $307.5M · FCF $-1.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.97B | $4.97B | $3.77B | $4.72B | $3.84B |
| Net Income | $307.5M | $307.5M | $252.5M | $405.1M | $396.3M |
| EBITDA | $452.3M | $452.3M | $371.3M | $568.8M | $494.6M |
| EPS | 0.34 | 0.34 | 0.37 | 0.45 | 0.44 |
| Gross Margin | 12.9% | 12.9% | 14.2% | 16.3% | 16.5% |
| Operating Margin | 9.2% | 9.2% | 9.2% | 11.6% | 11.3% |
| Net Margin | 6.2% | 6.2% | 6.7% | 8.6% | 10.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.22 | 0.22 | 0.22 | 0.25 | 0.42 |
| Current Ratio | 2.34 | 2.34 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.6M | $-1.6M | $-450.8M | $3.9M | $-13.4M |
| Returns | |||||
| ROE | 11.3% | 11.3% | 10.3% | 28.5% | 38.6% |
| Valuation | |||||
| P/E | 21.39 | 21.39 | 11.03 | — | — |
| EV/EBITDA | 17.28 | 17.28 | 6.79 | — | — |
| P/B | 2.92 | 2.92 | 1.14 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 31.7% | 31.7% | -20.2% | 22.9% | — |
| EPS Growth | -8.1% | -8.1% | -17.8% | 2.2% | — |
| Dividend Yield | 0.9% | 0.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
31.8%
EPS terminal req.
$0.78
Spread vs growth
-39.9%
5Y implied EPS CAGR
22.6%
EPS terminal req.
$0.94
Spread vs growth
-30.7%
10Y implied EPS CAGR
16.1%
EPS terminal req.
$1.52
Spread vs growth
-24.2%
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
+57.6%
Start / end P/E
15.3x → 26.0x
EPS bridge
0.37 → 0.34
Residual
-5.7%
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.