Basic Materials / Agricultural InputsNSE
$686.45
+6.70 (+0.99%)
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 14%
FCF escenarios
weak_data · normalized FCF $-1.2B · quality 25.7/100
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
51/100
C
Piotroski
3/9
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
$42.4B
P/E
23.5x
↑EV/EBITDA
15.8x
↑ROE
32.1%
↑Gross Margin
28.1%
↑Debt/Equity
1.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+119.0%
FCF CAGR
—
FCF margin
-12.6%
FCF / Net income
-1.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $24.18B · net income $1.80B · FCF $-3.05B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $24.18B | $24.18B | $13.58B | $5.85B | $2.30B |
| Net Income | $1.80B | $1.80B | $865.4M | $404.4M | $267.4M |
| EBITDA | $3.14B | $3.14B | $1.94B | $1.30B | $536.9M |
| EPS | — | — | 14.00 | 6.54 | 9.46 |
| Gross Margin | 28.1% | 28.1% | 33.1% | -18.0% | -0.0% |
| Operating Margin | 10.9% | 10.9% | 11.2% | 16.2% | 18.6% |
| Net Margin | 7.5% | 7.5% | 6.4% | 6.9% | 11.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.31 | 1.31 | 1.00 | 1.45 | 1.06 |
| Current Ratio | 1.36 | 1.36 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.05B | $-3.05B | $1.16B | $-1.21B | $-2.26B |
| Returns | |||||
| ROE | 32.1% | 32.1% | 22.5% | 13.5% | 10.2% |
| Valuation | |||||
| P/E | 23.54 | 23.54 | 16.71 | 36.35 | 26.11 |
| EV/EBITDA | 15.78 | 15.78 | 9.37 | 14.66 | 18.17 |
| P/B | 7.57 | 7.57 | 3.77 | 4.89 | 2.67 |
| Growth & Yield | |||||
| Revenue Growth | 78.0% | 78.0% | 132.0% | 154.3% | — |
| EPS Growth | — | — | 114.1% | -30.9% | — |
| Dividend Yield | 0.1% | 0.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+70.4%
Start / end P/E
n/dx → n/dx
EPS bridge
14.00 → n/d
Residual
+70.3%
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.