Basic Materials / Agricultural InputsBSE
$1439.95
+8.30 (+0.58%)
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 $1.4B · quality 49.7/100
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
49/100
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
$23.9B
P/E
18.0x
↑EV/EBITDA
11.2x
↑ROE
12.5%
↑Gross Margin
25.1%
↑Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.6%
FCF CAGR
—
FCF margin
11.7%
FCF / Net income
0.97x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.62B · net income $1.41B · FCF $1.36B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.62B | $11.62B | $10.33B | $12.34B | $12.95B |
| Net Income | $1.41B | $1.41B | $955.1M | $1.25B | $1.76B |
| EBITDA | $2.17B | $2.17B | $1.52B | $2.06B | $2.65B |
| EPS | 84.78 | 84.78 | 57.47 | 74.97 | 105.89 |
| Gross Margin | 25.1% | 25.1% | 22.9% | 32.0% | 28.5% |
| Operating Margin | 12.7% | 12.7% | 8.9% | 13.9% | 17.5% |
| Net Margin | 12.1% | 12.1% | 9.2% | 10.1% | 13.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.08 | 0.03 | 0.23 |
| Current Ratio | 4.72 | 4.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.36B | $1.36B | $140.2M | $1.90B | $-1.21B |
| Returns | |||||
| ROE | 12.5% | 12.5% | 9.7% | 13.9% | 22.9% |
| Valuation | |||||
| P/E | 17.95 | 17.95 | 38.92 | 32.21 | 29.70 |
| EV/EBITDA | 11.18 | 11.18 | 24.76 | 19.55 | 20.34 |
| P/B | 2.12 | 2.12 | 3.76 | 4.49 | 6.79 |
| Growth & Yield | |||||
| Revenue Growth | 12.4% | 12.4% | -16.3% | -4.7% | — |
| EPS Growth | 47.5% | 47.5% | -23.4% | -29.2% | — |
| Dividend Yield | 0.0% | 0.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
14.6%
EPS terminal req.
$127.77
Spread vs growth
32.9%
5Y implied EPS CAGR
12.8%
EPS terminal req.
$154.60
Spread vs growth
34.8%
10Y implied EPS CAGR
11.4%
EPS terminal req.
$248.99
Spread vs growth
36.2%
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
-40.6%
Start / end P/E
42.2x → 17.0x
EPS bridge
57.47 → 84.78
Residual
-28.4%
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.