Consumer Defensive / Farm ProductsNSE
$82.50
-0.58 (-0.69%)
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 19%
FCF escenarios
weak_data · normalized FCF $-742.1M · quality 50.7/100
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
14/100
F
Piotroski
1/9
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
$2.4B
P/E
N/A
•EV/EBITDA
20.9x
↑ROE
-6.3%
↓Gross Margin
48.2%
↑Debt/Equity
1.06
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+4.6%
FCF CAGR
—
FCF margin
-8.0%
FCF / Net income
2.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.30B · net income $-250.6M · FCF $-741.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.30B | $9.30B | $8.58B | $7.05B | $8.13B |
| Net Income | $-250.6M | $-250.6M | $1.27B | $129.9M | $-471.4M |
| EBITDA | $314.1M | $314.1M | $1.40B | $586.4M | $92.6M |
| EPS | — | — | 43.81 | 4.50 | -20.80 |
| Gross Margin | 48.2% | 48.2% | 53.9% | 47.7% | 55.5% |
| Operating Margin | -0.4% | -0.4% | 1.8% | -8.6% | -1.5% |
| Net Margin | -2.7% | -2.7% | 14.7% | 1.8% | -5.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.06 | 1.06 | 0.78 | 1.11 | 1.36 |
| Current Ratio | 0.76 | 0.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-741.7M | $-741.7M | $-1.28B | $-742.1M | $-135.3M |
| Returns | |||||
| ROE | -6.3% | -6.3% | 30.2% | 4.5% | -21.3% |
| Valuation | |||||
| P/E | — | — | 2.11 | 23.10 | — |
| EV/EBITDA | 20.88 | 20.88 | 4.19 | 10.56 | 52.27 |
| P/B | 0.60 | 0.60 | 0.64 | 1.03 | 0.84 |
| Growth & Yield | |||||
| Revenue Growth | 8.4% | 8.4% | 21.8% | -13.3% | — |
| EPS Growth | — | — | 873.6% | 121.6% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-20.5%
Start / end P/E
n/dx → n/dx
EPS bridge
43.81 → n/d
Residual
-21.1%
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.