Consumer Defensive / Farm ProductsSantiago
$82.74
-1.81 (-2.14%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $30.4M · quality 58.0/100
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
59/100
C
Piotroski
6/9
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
$343.4B
P/E
8.6x
↓EV/EBITDA
3999.8x
↑ROE
11.1%
↑Gross Margin
18.8%
↓Debt/Equity
0.53
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.7%
FCF CAGR
-11.0%
FCF margin
4.4%
FCF / Net income
0.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $854.5M · net income $41.7M · FCF $37.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $854.5M | $854.5M | $812.9M | $761.8M | $722.9M |
| Net Income | $41.7M | $41.7M | $21.9M | $5.4M | $38.2M |
| EBITDA | $85.9M | $85.9M | $54.5M | $36.2M | $92.2M |
| EPS | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 |
| Gross Margin | 18.8% | 18.8% | 16.2% | 15.6% | 19.5% |
| Operating Margin | 10.8% | 10.8% | 7.7% | 6.7% | 11.9% |
| Net Margin | 4.9% | 4.9% | 2.7% | 0.7% | 5.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.53 | 0.53 | 0.66 | 0.69 | 0.53 |
| Current Ratio | 2.08 | 2.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $37.2M | $37.2M | $30.4M | $-9.0M | $52.8M |
| Returns | |||||
| ROE | 11.1% | 11.1% | 6.3% | 1.4% | 10.0% |
| Valuation | |||||
| P/E | 8.58 | 8.58 | 6186.79 | 34138.46 | 6521.74 |
| EV/EBITDA | 3999.78 | 3999.78 | 2498.69 | 5091.05 | 2703.27 |
| P/B | 914.86 | 914.86 | 388.33 | 486.01 | 652.43 |
| Growth & Yield | |||||
| Revenue Growth | 5.1% | 5.1% | 6.7% | 5.4% | — |
| EPS Growth | 90.6% | 90.6% | 307.7% | -85.9% | — |
| Dividend Yield | 3.1% | 3.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
799.1%
EPS terminal req.
$7.34
Spread vs growth
-708.6%
5Y implied EPS CAGR
288.0%
EPS terminal req.
$8.88
Spread vs growth
-197.5%
10Y implied EPS CAGR
106.6%
EPS terminal req.
$14.31
Spread vs growth
-16.0%
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
+97.8%
Start / end P/E
8018.9x → 8192.1x
EPS bridge
0.01 → 0.01
Residual
+2.0%
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.