Consumer Defensive / Farm ProductsBSE
$174.50
-1.50 (-0.85%)
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 20%
FCF escenarios
weak_data · normalized FCF $-119.8M · quality 55.3/100
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
40/100
C
Piotroski
7/9
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
$3.8B
P/E
20.7x
↑EV/EBITDA
10.2x
↑ROE
7.4%
↑Gross Margin
59.6%
↑Debt/Equity
0.28
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.1%
FCF CAGR
-17.0%
FCF margin
3.1%
FCF / Net income
1.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.29B · net income $200.6M · FCF $290.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.29B | $9.29B | $8.24B | $8.82B | $8.23B |
| Net Income | $200.6M | $200.6M | $-693.0M | $-3.2M | $52.8M |
| EBITDA | $440.6M | $440.6M | $-348.4M | $286.2M | $362.8M |
| EPS | 9.29 | 9.29 | -32.08 | -0.15 | 2.44 |
| Gross Margin | 59.6% | 59.6% | 60.6% | 60.8% | 61.6% |
| Operating Margin | 0.9% | 0.9% | -7.8% | -0.3% | 1.0% |
| Net Margin | 2.2% | 2.2% | -8.4% | -0.0% | 0.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.28 | 0.28 | 0.52 | 0.22 | 0.13 |
| Current Ratio | 1.45 | 1.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $290.3M | $290.3M | $-440.4M | $-119.8M | $508.1M |
| Returns | |||||
| ROE | 7.4% | 7.4% | -28.7% | -0.1% | 1.6% |
| Valuation | |||||
| P/E | 20.70 | 20.70 | — | — | — |
| EV/EBITDA | 10.18 | 10.18 | — | — | — |
| P/B | 1.39 | 1.39 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 12.8% | 12.8% | -6.6% | 7.2% | — |
| EPS Growth | 129.0% | 129.0% | -21286.7% | -106.1% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
18.6%
EPS terminal req.
$15.48
Spread vs growth
110.4%
5Y implied EPS CAGR
15.1%
EPS terminal req.
$18.74
Spread vs growth
113.9%
10Y implied EPS CAGR
12.5%
EPS terminal req.
$30.17
Spread vs growth
116.5%
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
-9.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-32.08 → 9.29
Residual
-10.7%
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.