Basic Materials / Agricultural InputsBSEIN
$55.31
+0.45 (+0.82%)
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 $353.1M · 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
38/100
D
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
$5.4B
P/E
7.8x
↓EV/EBITDA
7.4x
↓ROE
22.2%
↑Gross Margin
36.1%
↑Debt/Equity
1.05
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+4.2%
FCF CAGR
—
FCF margin
3.5%
FCF / Net income
0.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.02B · net income $646.0M · FCF $353.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.02B | $10.02B | $7.20B | $5.35B | $8.86B |
| Net Income | $646.0M | $646.0M | $14.0M | $-734.8M | $421.3M |
| EBITDA | $1.14B | $1.14B | $239.2M | $-319.3M | $767.0M |
| EPS | 6.66 | 6.66 | 0.14 | -7.27 | 4.34 |
| Gross Margin | 36.1% | 36.1% | 29.5% | 13.4% | 24.5% |
| Operating Margin | 10.3% | 10.3% | 1.7% | -7.5% | 8.2% |
| Net Margin | 6.4% | 6.4% | 0.2% | -13.7% | 4.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.05 | 1.05 | 1.43 | 1.43 | 0.78 |
| Cash Flow | |||||
| Free Cash Flow | $353.1M | $353.1M | $393.4M | $-672.6M | $-1.21B |
| Returns | |||||
| ROE | 22.2% | 22.2% | 0.6% | -33.3% | 14.3% |
| Valuation | |||||
| P/E | 7.80 | 7.80 | 344.07 | — | 17.69 |
| EV/EBITDA | 7.36 | 7.36 | 33.42 | — | 12.69 |
| P/B | 1.85 | 1.85 | 2.16 | 3.23 | 2.54 |
| Growth & Yield | |||||
| Revenue Growth | 39.1% | 39.1% | 34.7% | -39.7% | — |
| EPS Growth | 4657.1% | 4657.1% | 101.9% | -267.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-9.7%
EPS terminal req.
$4.91
Spread vs growth
4666.8%
5Y implied EPS CAGR
-2.3%
EPS terminal req.
$5.94
Spread vs growth
4659.4%
10Y implied EPS CAGR
3.7%
EPS terminal req.
$9.56
Spread vs growth
4653.5%
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
-31.5%
Start / end P/E
576.5x → 8.3x
EPS bridge
0.14 → 6.66
Residual
-4590.1%
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.