Basic Materials / Agricultural InputsIstanbul
$3.96
+0.00 (+0.00%)
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 16%
FCF escenarios
weak_data · normalized FCF $852.2M · quality 33.7/100
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
28/100
D
Piotroski
5/9
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
$33.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-29.0%
↓Gross Margin
-9.7%
↓Debt/Equity
0.71
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-15.1%
FCF CAGR
—
FCF margin
13.9%
FCF / Net income
-0.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.13B · net income $-4.05B · FCF $852.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.13B | $6.13B | $6.37B | $8.72B | $10.00B |
| Net Income | $-4.05B | $-4.05B | $-3.57B | $-1.27B | $1.17B |
| EBITDA | $-797.3M | $-797.3M | $3.67B | $3.23B | $3.62B |
| EPS | -0.48 | -0.48 | -1.04 | -0.18 | 0.31 |
| Gross Margin | -9.7% | -9.7% | -20.8% | 13.5% | 30.3% |
| Operating Margin | -49.8% | -49.8% | -58.3% | -13.8% | 20.2% |
| Net Margin | -66.0% | -66.0% | -56.0% | -14.5% | 11.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.71 | 0.71 | 0.53 | 1.91 | 1.37 |
| Current Ratio | 0.58 | 0.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $852.2M | $852.2M | $4.64B | $-120.2M | $-4.35B |
| Returns | |||||
| ROE | -29.0% | -29.0% | -19.8% | -11.6% | 14.0% |
| Valuation | |||||
| P/E | — | — | — | — | 112.69 |
| EV/EBITDA | — | — | 5.87 | 47.45 | 38.56 |
| P/B | 2.39 | 2.39 | 0.80 | 12.74 | 15.73 |
| Growth & Yield | |||||
| Revenue Growth | -3.8% | -3.8% | -26.9% | -12.8% | — |
| EPS Growth | 53.8% | 53.8% | -478.6% | -158.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+29.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.04 → -0.48
Residual
+29.4%
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.