Basic Materials / Agricultural InputsBSE
$99.50
+0.70 (+0.70%)
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 $-3.9M · quality 45.7/100
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
47/100
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
$2.0B
P/E
13.4x
↓EV/EBITDA
11.2x
↑ROE
20.7%
↑Gross Margin
28.4%
↑Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+27.5%
FCF CAGR
—
FCF margin
0.5%
FCF / Net income
0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.04B · net income $162.7M · FCF $5.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.04B | $1.04B | $728.4M | $617.4M | $500.6M |
| Net Income | $162.7M | $162.7M | $82.4M | $72.4M | $50.6M |
| EBITDA | $190.6M | $190.6M | $110.0M | $93.4M | $69.0M |
| EPS | 8.12 | 8.12 | 4.11 | 7.51 | 4.13 |
| Gross Margin | 28.4% | 28.4% | 28.3% | 25.9% | 26.4% |
| Operating Margin | 17.3% | 17.3% | 14.2% | 13.9% | 13.3% |
| Net Margin | 15.7% | 15.7% | 11.3% | 11.7% | 10.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.23 | 0.21 | 0.33 |
| Cash Flow | |||||
| Free Cash Flow | $5.6M | $5.6M | $-3.9M | $-13.0M | $-12.6M |
| Returns | |||||
| ROE | 20.7% | 20.7% | 13.1% | 13.3% | 13.1% |
| Valuation | |||||
| P/E | 13.45 | 13.45 | — | — | — |
| EV/EBITDA | 11.23 | 11.23 | — | — | — |
| P/B | 2.54 | 2.54 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 42.6% | 42.6% | 18.0% | 23.3% | — |
| EPS Growth | 97.6% | 97.6% | -45.3% | 81.6% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
2.8%
EPS terminal req.
$8.83
Spread vs growth
94.7%
5Y implied EPS CAGR
5.6%
EPS terminal req.
$10.68
Spread vs growth
91.9%
10Y implied EPS CAGR
7.8%
EPS terminal req.
$17.21
Spread vs growth
89.8%
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
-33.4%
Start / end P/E
36.8x → 12.4x
EPS bridge
4.11 → 8.12
Residual
-64.7%
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.