Consumer Defensive / Farm ProductsBSE
$24.22
-0.17 (-0.70%)
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 19%
FCF escenarios
weak_data · normalized FCF $-235.6M · quality 51.3/100
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
16/100
F
Piotroski
0/9
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
$11.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-5.9%
↓Gross Margin
56.7%
↑Debt/Equity
0.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-7.7%
FCF CAGR
—
FCF margin
-34.9%
FCF / Net income
5.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.93B · net income $-191.9M · FCF $-1.02B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.93B | $2.93B | $3.09B | $3.05B | $3.72B |
| Net Income | $-191.9M | $-191.9M | $-28.4M | $-474.7M | $126.4M |
| EBITDA | $-67.6M | $-67.6M | $-260000.00 | $-519.0M | $240.0M |
| EPS | -0.39 | -0.39 | -0.06 | -0.97 | 0.26 |
| Gross Margin | 56.7% | 56.7% | 64.5% | 60.9% | 65.9% |
| Operating Margin | -34.6% | -34.6% | -22.7% | -31.5% | -2.7% |
| Net Margin | -6.6% | -6.6% | -0.9% | -15.6% | 3.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.37 | 0.37 | 0.31 | 0.34 | 0.26 |
| Current Ratio | 0.59 | 0.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.02B | $-1.02B | $-235.6M | $-110.0M | $77.6M |
| Returns | |||||
| ROE | -5.9% | -5.9% | -0.8% | -14.0% | 3.3% |
| Valuation | |||||
| P/E | — | — | — | — | 80.46 |
| EV/EBITDA | — | — | — | — | 46.26 |
| P/B | 3.66 | 3.66 | 3.73 | 6.64 | 2.66 |
| Growth & Yield | |||||
| Revenue Growth | -5.2% | -5.2% | 1.2% | -18.0% | — |
| EPS Growth | -550.0% | -550.0% | 93.8% | -473.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-23.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → -0.39
Residual
-23.7%
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.