Basic Materials / Agricultural InputsSão Paulo
$1.85
+0.00 (+0.00%)
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 20%
FCF escenarios
weak_data · normalized FCF $-270.8M · quality 52.0/100
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
22/100
D
Piotroski
3/9
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
$35M
P/E
N/A
•EV/EBITDA
N/A
•ROE
171.7%
↑Gross Margin
-1.3%
↓Debt/Equity
-1.24
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-11.2%
FCF CAGR
—
FCF margin
-5.9%
FCF / Net income
0.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.61B · net income $-3.00B · FCF $-270.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.61B | $4.61B | $9.40B | $11.59B | $6.58B |
| Net Income | $-3.00B | $-3.00B | $-374.1M | $28.0M | $118.3M |
| EBITDA | $-1.82B | $-1.82B | $604.7M | $1.05B | $630.9M |
| EPS | -148.29 | -148.29 | -29.97 | 2.50 | 11.17 |
| Gross Margin | -1.3% | -1.3% | 10.3% | 12.5% | 13.7% |
| Operating Margin | -42.8% | -42.8% | 2.2% | 4.6% | 5.0% |
| Net Margin | -65.0% | -65.0% | -4.0% | 0.2% | 1.8% |
| Balance Sheet | |||||
| Debt/Equity | -1.24 | -1.24 | 2.32 | 1.92 | 1.10 |
| Current Ratio | 2.19 | 2.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-270.8M | $-270.8M | $-80.2M | $-282.8M | $-44.6M |
| Returns | |||||
| ROE | 171.7% | 171.7% | -33.6% | 1.9% | 8.1% |
| Valuation | |||||
| P/E | — | — | — | 58.02 | 13.97 |
| EV/EBITDA | — | — | 3.98 | 3.24 | 4.14 |
| P/B | — | — | 0.50 | 1.09 | 1.13 |
| Growth & Yield | |||||
| Revenue Growth | -50.9% | -50.9% | -18.9% | 76.2% | — |
| EPS Growth | -394.7% | -394.7% | -1296.5% | -77.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-71.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-29.97 → -148.29
Residual
-71.6%
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.