Basic Materials / Agricultural InputsBSE
$126.00
-2.15 (-1.68%)
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 17%
FCF escenarios
weak_data · normalized FCF $-95.3M · quality 38.7/100
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
35/100
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
$1.4B
P/E
13.3x
↓EV/EBITDA
11.1x
↑ROE
12.9%
↑Gross Margin
29.3%
↑Debt/Equity
0.81
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+36.2%
FCF CAGR
—
FCF margin
-9.2%
FCF / Net income
-0.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.03B · net income $102.9M · FCF $-95.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.03B | $1.03B | $1.12B | $653.7M | $408.5M |
| Net Income | $102.9M | $102.9M | $131.8M | $110.7M | $51.7M |
| EBITDA | $181.8M | $181.8M | $201.3M | $160.0M | $82.6M |
| EPS | 9.37 | 9.37 | 12.01 | 10.08 | 4.71 |
| Gross Margin | 29.3% | 29.3% | 29.4% | 40.0% | 35.8% |
| Operating Margin | 16.0% | 16.0% | 17.0% | 22.9% | 18.1% |
| Net Margin | 10.0% | 10.0% | 11.7% | 16.9% | 12.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.81 | 0.81 | 0.82 | 0.31 | 0.39 |
| Cash Flow | |||||
| Free Cash Flow | $-95.3M | $-95.3M | $-318.6M | $31.1M | $-77.8M |
| Returns | |||||
| ROE | 12.9% | 12.9% | 18.9% | 19.6% | 11.4% |
| Valuation | |||||
| P/E | 13.31 | 13.31 | 24.45 | 16.21 | 18.73 |
| EV/EBITDA | 11.09 | 11.09 | 18.49 | 12.06 | 13.53 |
| P/B | 1.73 | 1.73 | 4.62 | 3.17 | 2.13 |
| Growth & Yield | |||||
| Revenue Growth | -8.2% | -8.2% | 71.9% | 60.0% | — |
| EPS Growth | -22.0% | -22.0% | 19.1% | 114.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
6.1%
EPS terminal req.
$11.18
Spread vs growth
-28.0%
5Y implied EPS CAGR
7.6%
EPS terminal req.
$13.53
Spread vs growth
-29.6%
10Y implied EPS CAGR
8.8%
EPS terminal req.
$21.79
Spread vs growth
-30.8%
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
-27.7%
Start / end P/E
14.5x → 13.4x
EPS bridge
12.01 → 9.37
Residual
+1.6%
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.