Basic Materials / Agricultural InputsNSE
$31.24
+0.08 (+0.26%)
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 16%
FCF escenarios
weak_data · normalized FCF $13.3M · quality 40.0/100
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
18/100
F
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$633M
P/E
12.6x
↓EV/EBITDA
N/A
•ROE
-12.8%
↓Gross Margin
-29.1%
↓Debt/Equity
0.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
+3.7%
FCF CAGR
-50.9%
FCF margin
2.0%
FCF / Net income
-0.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $655.4M · net income $-76.8M · FCF $13.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $655.4M | $655.4M | $718.2M | $609.9M |
| Net Income | $-76.8M | $-76.8M | $50.0M | $58.3M |
| EBITDA | $-56.6M | $-56.6M | $103.5M | $97.4M |
| EPS | -3.79 | -3.79 | 2.47 | 2.88 |
| Gross Margin | -29.1% | -29.1% | -33.8% | -38.8% |
| Operating Margin | -11.0% | -11.0% | 14.0% | 15.8% |
| Net Margin | -11.7% | -11.7% | 7.0% | 9.6% |
| Balance Sheet | ||||
| Debt/Equity | 0.48 | 0.48 | 0.52 | 0.27 |
| Cash Flow | ||||
| Free Cash Flow | $13.3M | $13.3M | $-109.0M | $55.1M |
| Returns | ||||
| ROE | -12.8% | -12.8% | 9.6% | 12.4% |
| Valuation | ||||
| P/E | 12.60 | 12.60 | 13.87 | 10.95 |
| EV/EBITDA | — | — | 9.31 | 7.77 |
| P/B | 1.05 | 1.05 | 1.33 | 1.36 |
| Growth & Yield | ||||
| Revenue Growth | -8.7% | -8.7% | 17.8% | — |
| EPS Growth | -253.4% | -253.4% | -14.2% | — |
| Dividend Yield | 3.0% | 3.0% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-3.6%
Start / end P/E
n/dx → n/dx
EPS bridge
2.47 → -3.79
Residual
-6.7%
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.