Consumer Defensive / Farm ProductsOslo
$31.54
+0.24 (+0.77%)
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 $-759.2M · quality 41.3/100
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
33/100
D
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
$3.5B
P/E
31.5x
↑EV/EBITDA
1.9x
↓ROE
24.7%
↑Gross Margin
35.7%
↑Debt/Equity
0.63
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-19.8%
FCF CAGR
—
FCF margin
-8.9%
FCF / Net income
-0.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.69B · net income $1.11B · FCF $-329.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.69B | $3.69B | $3.32B | $7.02B | $7.16B |
| Net Income | $1.11B | $1.11B | $-2.45B | $559.8M | $1.15B |
| EBITDA | $728.9M | $728.9M | $965.2M | $1.65B | $2.06B |
| EPS | 1.00 | 1.00 | -21.90 | 5.00 | 10.30 |
| Gross Margin | 35.7% | 35.7% | 39.7% | 51.2% | 61.2% |
| Operating Margin | 6.2% | 6.2% | 8.2% | 12.5% | 25.1% |
| Net Margin | 30.0% | 30.0% | -73.9% | 8.0% | 16.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.63 | 0.63 | 1.67 | 0.77 | 0.60 |
| Current Ratio | 2.11 | 2.11 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-329.0M | $-329.0M | $-759.2M | $-1.09B | $1.02B |
| Returns | |||||
| ROE | 24.7% | 24.7% | -60.5% | 8.4% | 17.8% |
| Valuation | |||||
| P/E | 31.54 | 31.54 | — | 14.26 | 8.02 |
| EV/EBITDA | 1.88 | 1.88 | 14.07 | 7.80 | 6.08 |
| P/B | 0.79 | 0.79 | 1.73 | 1.20 | 1.43 |
| Growth & Yield | |||||
| Revenue Growth | 11.4% | 11.4% | -52.7% | -2.0% | — |
| EPS Growth | 104.6% | 104.6% | -538.0% | -51.5% | — |
| Dividend Yield | 113.9% | 113.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
40.9%
EPS terminal req.
$2.80
Spread vs growth
63.6%
5Y implied EPS CAGR
27.6%
EPS terminal req.
$3.39
Spread vs growth
76.9%
10Y implied EPS CAGR
18.5%
EPS terminal req.
$5.45
Spread vs growth
86.1%
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
-52.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-21.90 → 1.00
Residual
-53.6%
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.