Consumer Defensive / Farm ProductsBSE
$41.75
+1.68 (+4.19%)
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 33% · confianza 20%
FCF escenarios
weak_data · normalized FCF $28.6M · quality 45.3/100
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
34/100
D
Piotroski
8/9
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
$626M
P/E
77.3x
↑EV/EBITDA
8.9x
↓ROE
1.4%
↓Gross Margin
51.8%
↑Debt/Equity
0.77
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.4%
FCF CAGR
—
FCF margin
6.5%
FCF / Net income
8.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.07B · net income $8.1M · FCF $70.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.07B | $1.07B | $1.05B | $1.10B | $970.3M |
| Net Income | $8.1M | $8.1M | $-49.1M | $1.9M | $3.1M |
| EBITDA | $118.9M | $118.9M | $51.3M | $89.2M | $101.6M |
| EPS | 0.54 | 0.54 | -3.27 | 0.13 | 0.20 |
| Gross Margin | 51.8% | 51.8% | 45.6% | 47.0% | 54.9% |
| Operating Margin | 5.1% | 5.1% | -0.4% | 3.0% | 4.8% |
| Net Margin | 0.8% | 0.8% | -4.7% | 0.2% | 0.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.77 | 0.77 | 0.84 | 0.74 | 0.75 |
| Cash Flow | |||||
| Free Cash Flow | $70.1M | $70.1M | $14.8M | $28.6M | $-34.5M |
| Returns | |||||
| ROE | 1.4% | 1.4% | -8.8% | 0.3% | 0.5% |
| Valuation | |||||
| P/E | 77.31 | 77.31 | — | 330.46 | 432.00 |
| EV/EBITDA | 8.90 | 8.90 | 31.15 | 12.24 | 17.20 |
| P/B | 1.11 | 1.11 | 2.02 | 1.06 | 2.14 |
| Growth & Yield | |||||
| Revenue Growth | 2.6% | 2.6% | -5.2% | 13.7% | — |
| EPS Growth | 116.5% | 116.5% | -2615.4% | -35.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
90.0%
EPS terminal req.
$3.70
Spread vs growth
26.5%
5Y implied EPS CAGR
52.7%
EPS terminal req.
$4.48
Spread vs growth
63.8%
10Y implied EPS CAGR
29.6%
EPS terminal req.
$7.22
Spread vs growth
86.9%
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
-46.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.27 → 0.54
Residual
-46.4%
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.