Consumer Defensive / Farm ProductsBuenos Aires
$26000.00
+0.00 (+0.00%)
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 12%
FCF escenarios
weak_data · normalized FCF $35.3B · quality 29.3/100
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
26/100
D
Piotroski
2/9
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
$1.28T
P/E
192.0x
↑EV/EBITDA
16.2x
↑ROE
52.7%
↑Gross Margin
2.4%
↓Debt/Equity
2.61
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+47.3%
FCF CAGR
—
FCF margin
-4.6%
FCF / Net income
-2.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.04T · net income $51.20B · FCF $-138.58B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3038.11B | $3038.11B | $2599.24B | $2932.83B | $951.28B |
| Net Income | $51.20B | $51.20B | $84.37B | $42.97B | $17.34B |
| EBITDA | $87.74B | $87.74B | $226.74B | $108.41B | $27.74B |
| EPS | 1043.17 | 1043.17 | 1718.96 | 875.41 | 353.24 |
| Gross Margin | 2.4% | 2.4% | 3.1% | 2.0% | 2.5% |
| Operating Margin | 0.5% | 0.5% | 0.2% | 0.5% | 1.1% |
| Net Margin | 1.7% | 1.7% | 3.2% | 1.5% | 1.8% |
| Balance Sheet | |||||
| Debt/Equity | 2.61 | 2.61 | 1.13 | 1.60 | 1.05 |
| Current Ratio | 0.93 | 0.93 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-138.58B | $-138.58B | $99.44B | $35.31B | $20.61B |
| Returns | |||||
| ROE | 52.7% | 52.7% | 45.4% | 43.7% | 46.6% |
| Valuation | |||||
| P/E | 191.98 | 191.98 | — | — | — |
| EV/EBITDA | 16.19 | 16.19 | — | — | — |
| P/B | 13.14 | 13.14 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 16.9% | 16.9% | -11.4% | 208.3% | — |
| EPS Growth | -39.3% | -39.3% | 96.4% | 147.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
30.3%
EPS terminal req.
$2307.07
Spread vs growth
-69.6%
5Y implied EPS CAGR
21.8%
EPS terminal req.
$2791.55
Spread vs growth
-61.1%
10Y implied EPS CAGR
15.7%
EPS terminal req.
$4495.82
Spread vs growth
-55.0%
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
+0.0%
Start / end P/E
15.1x → 24.9x
EPS bridge
1718.96 → 1043.17
Residual
-25.5%
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.