Consumer Defensive / Farm ProductsNSE
$108.86
-0.41 (-0.38%)
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 17%
FCF escenarios
weak_data · normalized FCF $-19.4M · quality 39.3/100
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
7/100
F
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
$647M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.9%
↓Gross Margin
32.3%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+6.0%
FCF CAGR
—
FCF margin
-621.3%
FCF / Net income
1.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.8M · net income $-9.4M · FCF $-17.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.8M | $2.8M | $1.8M | $1.6M | $2.3M |
| Net Income | $-9.4M | $-9.4M | $-11.1M | $97.4M | $-3.9M |
| EBITDA | $-8.8M | $-8.8M | $-10.5M | $97.6M | $-3.2M |
| EPS | -1.45 | -1.45 | -1.86 | 16.40 | -0.65 |
| Gross Margin | 32.3% | 32.3% | -346.1% | -57.5% | -58.1% |
| Operating Margin | -400.9% | -400.9% | -617.9% | -450.8% | -286.4% |
| Net Margin | -338.3% | -338.3% | -617.4% | 6277.2% | -166.6% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.09 |
| Cash Flow | |||||
| Free Cash Flow | $-17.3M | $-17.3M | $-19.4M | $-309.3M | $-18.3M |
| Returns | |||||
| ROE | -0.9% | -0.9% | -1.1% | 9.6% | -0.4% |
| Valuation | |||||
| P/E | — | — | — | 13.01 | — |
| EV/EBITDA | — | — | — | 12.92 | — |
| P/B | 0.71 | 0.71 | 0.79 | 1.25 | 0.62 |
| Growth & Yield | |||||
| Revenue Growth | 54.3% | 54.3% | 16.1% | -33.4% | — |
| EPS Growth | 22.0% | 22.0% | -111.3% | 2607.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
-33.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.86 → -1.45
Residual
-33.0%
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.