Basic Materials / ChemicalsBuenos Aires
$22.45
+0.10 (+0.44%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.6B · quality 52.7/100
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
54/100
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
$24.5B
P/E
16.4x
↓EV/EBITDA
7.0x
↓ROE
3.4%
↑Gross Margin
42.2%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+56.0%
FCF CAGR
+25.6%
FCF margin
9.8%
FCF / Net income
1.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.43B · net income $974.4M · FCF $1.61B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $16.43B | $16.43B | $15.81B | $10.28B | $4.33B |
| Net Income | $974.4M | $974.4M | $191.0M | $336.3M | $-954.3M |
| EBITDA | $2.82B | $2.82B | $2.43B | $914.5M | $157.9M |
| EPS | 0.84 | 0.84 | 0.18 | 0.31 | -0.88 |
| Gross Margin | 42.2% | 42.2% | 44.7% | 40.2% | 35.3% |
| Operating Margin | 4.5% | 4.5% | 4.1% | -2.1% | -9.8% |
| Net Margin | 5.9% | 5.9% | 1.2% | 3.3% | -22.0% |
| Balance Sheet | |||||
| Current Ratio | 2.01 | 2.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.61B | $1.61B | $716.9M | $3.48B | $810.2M |
| Returns | |||||
| ROE | 3.4% | 3.4% | 0.7% | 1.6% | -10.2% |
| Valuation | |||||
| P/E | 16.39 | 16.39 | 5.91 | — | — |
| EV/EBITDA | 7.00 | 7.00 | — | — | — |
| P/B | 0.87 | 0.87 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 4.0% | 4.0% | 53.8% | 137.3% | — |
| EPS Growth | 361.9% | 361.9% | -41.2% | 135.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
33.6%
EPS terminal req.
$1.99
Spread vs growth
328.3%
5Y implied EPS CAGR
23.6%
EPS terminal req.
$2.41
Spread vs growth
338.3%
10Y implied EPS CAGR
16.6%
EPS terminal req.
$3.88
Spread vs growth
345.3%
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
+2040.2%
Start / end P/E
5.9x → 27.4x
EPS bridge
0.18 → 0.84
Residual
+1314.9%
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.