Consumer Defensive / Packaged FoodsBSE
$71.50
+1.00 (+1.43%)
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 17%
FCF escenarios
weak_data · normalized FCF $-33.1M · quality 47.0/100
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
34/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.4B
P/E
27.4x
↑EV/EBITDA
18.6x
↑ROE
36.9%
↑Gross Margin
7.8%
↓Debt/Equity
0.88
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+19.9%
FCF CAGR
—
FCF margin
-2.6%
FCF / Net income
-0.74x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.46B · net income $50.8M · FCF $-37.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $1.46B | $1.46B | $1.24B | $1.01B |
| Net Income | $50.8M | $50.8M | $36.8M | $18.1M |
| EBITDA | $81.1M | $81.1M | $60.8M | $31.8M |
| EPS | — | — | 1.89 | 0.93 |
| Gross Margin | 7.8% | 7.8% | 8.2% | 8.2% |
| Operating Margin | 5.1% | 5.1% | 4.5% | 2.8% |
| Net Margin | 3.5% | 3.5% | 3.0% | 1.8% |
| Balance Sheet | ||||
| Debt/Equity | 0.88 | 0.88 | 0.87 | 1.44 |
| Current Ratio | 1.28 | 1.28 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-37.7M | $-37.7M | $-2.0M | $-33.1M |
| Returns | ||||
| ROE | 36.9% | 36.9% | 42.3% | 36.0% |
| Valuation | ||||
| P/E | 27.39 | 27.39 | — | — |
| EV/EBITDA | 18.59 | 18.59 | — | — |
| P/B | 10.08 | 10.08 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 17.2% | 17.2% | 22.8% | — |
| EPS Growth | — | — | 103.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
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
+49.2%
Start / end P/E
n/dx → n/dx
EPS bridge
1.89 → n/d
Residual
+49.2%
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.