Consumer Defensive / Farm ProductsOslo
$34.00
+0.60 (+1.81%)
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 32% · confianza 20%
FCF escenarios
weak_data · normalized FCF $343.6M · quality 35.0/100
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
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
$4.2B
P/E
N/A
•EV/EBITDA
31.8x
↑ROE
-4.1%
↓Gross Margin
21.8%
↓Debt/Equity
1.28
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.3%
FCF CAGR
-1.2%
FCF margin
21.6%
FCF / Net income
-6.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.35B · net income $-73.0M · FCF $505.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.35B | $2.35B | $2.23B | $2.40B | $1.90B |
| Net Income | $-73.0M | $-73.0M | $165.7M | $-135.9M | $621.0M |
| EBITDA | $200.8M | $200.8M | $380.5M | $510.7M | $1.06B |
| EPS | -0.60 | -0.60 | 1.35 | 1.45 | 3.50 |
| Gross Margin | 21.8% | 21.8% | 34.4% | 47.6% | 77.0% |
| Operating Margin | -2.3% | -2.3% | 8.8% | 15.1% | 49.0% |
| Net Margin | -3.1% | -3.1% | 7.4% | -5.7% | 32.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.28 | 1.28 | 1.22 | 1.11 | 1.04 |
| Current Ratio | 1.16 | 1.16 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $505.7M | $505.7M | $-88.7M | $343.6M | $525.2M |
| Returns | |||||
| ROE | -4.1% | -4.1% | 8.9% | -7.7% | 31.8% |
| Valuation | |||||
| P/E | — | — | 20.22 | 18.62 | 9.43 |
| EV/EBITDA | 31.76 | 31.76 | 14.76 | 10.29 | 5.70 |
| P/B | 2.32 | 2.32 | 1.79 | 1.88 | 2.07 |
| Growth & Yield | |||||
| Revenue Growth | 5.0% | 5.0% | -6.9% | 26.4% | — |
| EPS Growth | -144.4% | -144.4% | -6.9% | -58.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+63.6%
Start / end P/E
n/dx → n/dx
EPS bridge
1.35 → -0.60
Residual
+63.6%
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.