Basic Materials / Agricultural InputsBSE
$162.55
-0.10 (-0.06%)
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 $-250.3M · quality 44.7/100
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
32/100
D
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
$3.8B
P/E
19.5x
↑EV/EBITDA
N/A
•ROE
13.6%
↑Gross Margin
16.4%
↓Debt/Equity
0.74
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+33.9%
FCF CAGR
—
FCF margin
-13.9%
FCF / Net income
-2.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.29B · net income $165.2M · FCF $-456.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.29B | $3.29B | $2.64B | $1.62B | $1.37B |
| Net Income | $165.2M | $165.2M | $128.1M | $52.2M | $37.5M |
| EBITDA | $342.6M | $342.6M | $258.7M | $133.6M | $89.1M |
| EPS | — | — | 5.47 | 2.23 | 1.60 |
| Gross Margin | 16.4% | 16.4% | 14.1% | 13.9% | 13.6% |
| Operating Margin | 9.5% | 9.5% | 8.6% | 7.3% | 6.0% |
| Net Margin | 5.0% | 5.0% | 4.9% | 3.2% | 2.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.74 | 0.74 | 1.18 | 2.22 | 1.25 |
| Current Ratio | 1.46 | 1.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-456.2M | $-456.2M | $-81.3M | $-250.3M | $-18.3M |
| Returns | |||||
| ROE | 13.6% | 13.6% | 25.9% | 21.2% | 19.3% |
| Valuation | |||||
| P/E | 19.51 | 19.51 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 24.5% | 24.5% | 63.5% | 17.9% | — |
| EPS Growth | — | — | 145.5% | 39.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+40.1%
Start / end P/E
n/dx → n/dx
EPS bridge
5.47 → n/d
Residual
+40.1%
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.