Consumer Defensive / Farm ProductsLSE
$1604.00
-62.00 (-3.44%)
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 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $44.9M · quality 66.0/100
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
66/100
B
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
$616M
P/E
9.3x
↓EV/EBITDA
453.7x
↑ROE
15.7%
↑Gross Margin
26.6%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.3%
FCF CAGR
-1.1%
FCF margin
18.0%
FCF / Net income
0.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $465.2M · net income $90.9M · FCF $83.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $465.2M | $465.2M | $372.3M | $370.4M | $447.6M |
| Net Income | $90.9M | $90.9M | $67.5M | $53.2M | $88.9M |
| EBITDA | $138.3M | $138.3M | $107.1M | $94.3M | $149.7M |
| EPS | 2.31 | 2.31 | 1.71 | 1.38 | 2.01 |
| Gross Margin | 26.6% | 26.6% | 23.8% | 21.1% | 30.7% |
| Operating Margin | 24.0% | 24.0% | 21.8% | 18.8% | 28.4% |
| Net Margin | 19.5% | 19.5% | 18.1% | 14.4% | 19.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 8.69 | 8.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $83.6M | $83.6M | $44.9M | $-1.6M | $86.5M |
| Returns | |||||
| ROE | 15.7% | 15.7% | 12.3% | 10.4% | 19.1% |
| Valuation | |||||
| P/E | 9.33 | 9.33 | 371.02 | 501.30 | 401.11 |
| EV/EBITDA | 453.70 | 453.70 | 232.11 | 289.67 | 211.96 |
| P/B | 108.48 | 108.48 | 45.46 | 53.45 | 68.54 |
| Growth & Yield | |||||
| Revenue Growth | 25.0% | 25.0% | 0.5% | -17.2% | — |
| EPS Growth | 35.4% | 35.4% | 23.4% | -31.1% | — |
| Dividend Yield | 5.6% | 5.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
294.7%
EPS terminal req.
$142.33
Spread vs growth
-259.3%
5Y implied EPS CAGR
136.8%
EPS terminal req.
$172.22
Spread vs growth
-101.3%
10Y implied EPS CAGR
61.4%
EPS terminal req.
$277.36
Spread vs growth
-26.0%
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
+134.9%
Start / end P/E
443.6x → 751.0x
EPS bridge
1.71 → 2.31
Residual
+24.6%
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.