Basic Materials / Agricultural InputsSão Paulo
$3.96
-0.09 (-2.22%)
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 $-20.2M · quality 45.3/100
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
24/100
D
Piotroski
4/9
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
$213M
P/E
N/A
•EV/EBITDA
2.6x
↓ROE
13.1%
↑Gross Margin
0.2%
↓Debt/Equity
-0.50
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.3%
FCF CAGR
—
FCF margin
-2.1%
FCF / Net income
0.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.09B · net income $-172.2M · FCF $-85.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.09B | $4.09B | $4.61B | $5.34B | $5.68B |
| Net Income | $-172.2M | $-172.2M | $-1.15B | $-361.0M | $-150.6M |
| EBITDA | $301.1M | $301.1M | $-753.0M | $-201.8M | $54.5M |
| EPS | — | — | -21.44 | -6.70 | -2.80 |
| Gross Margin | 0.2% | 0.2% | 2.9% | 0.2% | 4.3% |
| Operating Margin | -7.3% | -7.3% | -5.7% | -7.4% | -0.6% |
| Net Margin | -4.2% | -4.2% | -25.1% | -6.8% | -2.7% |
| Balance Sheet | |||||
| Debt/Equity | -0.50 | -0.50 | -0.46 | 51.02 | 0.97 |
| Current Ratio | 0.68 | 0.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-85.0M | $-85.0M | $80.3M | $-20.2M | $454.4M |
| Returns | |||||
| ROE | 13.1% | 13.1% | 100.7% | -4802.5% | -40.9% |
| Valuation | |||||
| EV/EBITDA | 2.58 | 2.58 | — | — | 22.95 |
| P/B | — | — | — | 52.80 | 2.59 |
| Growth & Yield | |||||
| Revenue Growth | -11.1% | -11.1% | -13.6% | -6.0% | — |
| EPS Growth | — | — | -219.9% | -139.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-23.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-21.44 → n/d
Residual
-23.7%
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.