Basic Materials / Agricultural InputsNSE
$17.00
-0.86 (-4.59%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-4.4M · quality 62.7/100
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
10/100
F
Piotroski
1/9
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
$175M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.9%
↓Gross Margin
N/A
•Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-36.8M · FCF $-4.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-36.8M | $-36.8M | $-25.8M | $-29.4M | $-26.2M |
| EBITDA | $-25.6M | $-25.6M | $-14.3M | $-17.5M | $-13.7M |
| EPS | -2.58 | -2.58 | -1.80 | -2.06 | -2.54 |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.01 | 0.01 | 0.38 |
| Cash Flow | |||||
| Free Cash Flow | $-4.4M | $-4.4M | $-763000.00 | $-20.9M | $164.9M |
| Returns | |||||
| ROE | -6.9% | -6.9% | -4.5% | -4.9% | -5.9% |
| Valuation | |||||
| P/B | 0.46 | 0.46 | 0.51 | 1.91 | 2.80 |
| Growth & Yield | |||||
| EPS Growth | -43.3% | -43.3% | 12.6% | 18.9% | — |
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
-50.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.80 → -2.58
Residual
-50.2%
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.