Basic Materials / Agricultural InputsBSE
$738.65
-32.20 (-4.18%)
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 21%
FCF escenarios
weak_data · normalized FCF $-862.4M · quality 57.3/100
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
21/100
D
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
$16.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-20.7%
↓Gross Margin
33.4%
↑Debt/Equity
1.15
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-10.6%
FCF CAGR
—
FCF margin
-19.2%
FCF / Net income
1.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.48B · net income $-809.2M · FCF $-862.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.48B | $4.48B | $3.81B | $4.58B | $6.28B |
| Net Income | $-809.2M | $-809.2M | $-1.35B | $-469.3M | $255.6M |
| EBITDA | $-15.5M | $-15.5M | $-605.8M | $-6.4M | $887.6M |
| EPS | — | — | -68.71 | -23.75 | 12.94 |
| Gross Margin | 33.4% | 33.4% | 22.1% | 29.4% | 35.5% |
| Operating Margin | -11.0% | -11.0% | -28.8% | -9.1% | 6.9% |
| Net Margin | -18.1% | -18.1% | -35.3% | -10.2% | 4.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.15 | 1.15 | 2.36 | 1.34 | 0.81 |
| Current Ratio | 0.89 | 0.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-862.4M | $-862.4M | $-302.2M | $-1.25B | $-426.0M |
| Returns | |||||
| ROE | -20.7% | -20.7% | -57.4% | -12.7% | 6.1% |
| Valuation | |||||
| P/E | — | — | — | — | 105.47 |
| EV/EBITDA | — | — | — | — | 34.22 |
| P/B | 4.21 | 4.21 | 6.08 | 6.47 | 6.43 |
| Growth & Yield | |||||
| Revenue Growth | 17.5% | 17.5% | -16.8% | -27.1% | — |
| EPS Growth | — | — | -189.3% | -283.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+4.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-68.71 → n/d
Residual
+4.8%
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.