Basic Materials / Agricultural InputsBSE
$325.75
-13.15 (-3.88%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $460.8M · quality 82.0/100
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
58/100
C
Piotroski
7/9
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
$4.2B
P/E
10.1x
↓EV/EBITDA
6.2x
↓ROE
11.7%
↑Gross Margin
41.7%
↑Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.9%
FCF CAGR
+5.3%
FCF margin
11.7%
FCF / Net income
2.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.22B · net income $340.2M · FCF $727.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.22B | $6.22B | $5.16B | $4.72B | $4.32B |
| Net Income | $340.2M | $340.2M | $194.3M | $171.3M | $132.9M |
| EBITDA | $710.9M | $710.9M | $574.3M | $549.2M | $493.8M |
| EPS | 26.16 | 26.16 | 14.94 | 13.17 | 10.22 |
| Gross Margin | 41.7% | 41.7% | 43.1% | 41.0% | 40.5% |
| Operating Margin | 10.1% | 10.1% | 9.8% | 8.5% | 9.5% |
| Net Margin | 5.5% | 5.5% | 3.8% | 3.6% | 3.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.28 | 0.41 | 0.50 |
| Cash Flow | |||||
| Free Cash Flow | $727.6M | $727.6M | $460.8M | $389.6M | $622.9M |
| Returns | |||||
| ROE | 11.7% | 11.7% | 7.5% | 7.1% | 5.9% |
| Valuation | |||||
| P/E | 10.11 | 10.11 | 19.06 | 12.03 | 15.59 |
| EV/EBITDA | 6.24 | 6.24 | 7.69 | 5.53 | 6.45 |
| P/B | 1.46 | 1.46 | 1.42 | 0.85 | 0.92 |
| Growth & Yield | |||||
| Revenue Growth | 20.5% | 20.5% | 9.4% | 9.2% | — |
| EPS Growth | 75.1% | 75.1% | 13.4% | 28.9% | — |
| Dividend Yield | 0.3% | 0.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
3.4%
EPS terminal req.
$28.90
Spread vs growth
71.7%
5Y implied EPS CAGR
6.0%
EPS terminal req.
$34.97
Spread vs growth
69.1%
10Y implied EPS CAGR
8.0%
EPS terminal req.
$56.33
Spread vs growth
67.1%
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
+7.6%
Start / end P/E
20.3x → 12.5x
EPS bridge
14.94 → 26.16
Residual
-29.1%
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.