Basic Materials / Agricultural InputsBSE
$281.95
-5.35 (-1.86%)
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 18%
FCF escenarios
weak_data · normalized FCF $6.9M · quality 44.7/100
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
66/100
B
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
$9.5B
P/E
17.4x
↑EV/EBITDA
10.0x
↓ROE
12.2%
↑Gross Margin
22.6%
↑Debt/Equity
0.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+29.6%
FCF CAGR
—
FCF margin
0.1%
FCF / Net income
0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.38B · net income $546.5M · FCF $6.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.38B | $11.38B | $9.51B | $6.53B | $5.22B |
| Net Income | $546.5M | $546.5M | $348.3M | $443.8M | $268.6M |
| EBITDA | $1.09B | $1.09B | $769.3M | $659.6M | $454.8M |
| EPS | 16.17 | 16.17 | 10.30 | 13.13 | 9.76 |
| Gross Margin | 22.6% | 22.6% | 21.7% | 20.0% | 17.3% |
| Operating Margin | 7.1% | 7.1% | 5.9% | 9.1% | 8.4% |
| Net Margin | 4.8% | 4.8% | 3.7% | 6.8% | 5.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.29 | 0.29 | 0.29 | 0.31 | 0.17 |
| Current Ratio | 1.55 | 1.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.9M | $6.9M | $65.6M | $-1.83B | $-928.3M |
| Returns | |||||
| ROE | 12.2% | 12.2% | 8.8% | 12.3% | 8.5% |
| Valuation | |||||
| P/E | 17.44 | 17.44 | 18.67 | 18.37 | 16.74 |
| EV/EBITDA | 9.97 | 9.97 | 9.95 | 14.01 | 11.03 |
| P/B | 2.12 | 2.12 | 1.65 | 2.27 | 1.43 |
| Growth & Yield | |||||
| Revenue Growth | 19.7% | 19.7% | 45.7% | 24.9% | — |
| EPS Growth | 57.0% | 57.0% | -21.6% | 34.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
15.7%
EPS terminal req.
$25.02
Spread vs growth
41.3%
5Y implied EPS CAGR
13.4%
EPS terminal req.
$30.27
Spread vs growth
43.6%
10Y implied EPS CAGR
11.7%
EPS terminal req.
$48.75
Spread vs growth
45.3%
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
+24.5%
Start / end P/E
22.0x → 17.4x
EPS bridge
10.30 → 16.17
Residual
-11.8%
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.