Basic Materials / Agricultural InputsBSE
$47.20
-0.59 (-1.23%)
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 19%
FCF escenarios
weak_data · normalized FCF $-165.3M · quality 50.7/100
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
29/100
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
$12.0B
P/E
41.8x
↑EV/EBITDA
7.0x
↓ROE
1.9%
↑Gross Margin
39.0%
↑Debt/Equity
0.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-4.9%
FCF CAGR
—
FCF margin
8.1%
FCF / Net income
6.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.74B · net income $287.4M · FCF $1.77B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $21.74B | $21.74B | $20.80B | $15.48B | $25.28B |
| Net Income | $287.4M | $287.4M | $-106.0M | $-1.06B | $2.38B |
| EBITDA | $2.73B | $2.73B | $1.87B | $78.0M | $4.05B |
| EPS | 1.13 | 1.13 | -0.42 | -4.17 | 9.35 |
| Gross Margin | 39.0% | 39.0% | 39.2% | 28.7% | 36.8% |
| Operating Margin | 2.6% | 2.6% | 1.7% | -7.1% | 10.5% |
| Net Margin | 1.3% | 1.3% | -0.5% | -6.8% | 9.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.47 | 0.47 | 0.55 | 0.55 | 0.49 |
| Current Ratio | 1.07 | 1.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.77B | $1.77B | $-226.9M | $-165.3M | $-2.61B |
| Returns | |||||
| ROE | 1.9% | 1.9% | -0.7% | -6.9% | 14.2% |
| Valuation | |||||
| P/E | 41.77 | 41.77 | — | — | 10.00 |
| EV/EBITDA | 7.00 | 7.00 | 13.22 | 387.88 | 7.82 |
| P/B | 0.78 | 0.78 | 1.10 | 1.44 | 1.42 |
| Growth & Yield | |||||
| Revenue Growth | 4.5% | 4.5% | 34.3% | -38.7% | — |
| EPS Growth | 369.0% | 369.0% | 89.9% | -144.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
54.8%
EPS terminal req.
$4.19
Spread vs growth
314.3%
5Y implied EPS CAGR
35.0%
EPS terminal req.
$5.07
Spread vs growth
334.0%
10Y implied EPS CAGR
21.9%
EPS terminal req.
$8.16
Spread vs growth
347.2%
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
-41.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.42 → 1.13
Residual
-41.0%
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.