Consumer Defensive / Farm ProductsBSE
$2.87
+0.17 (+6.30%)
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 $-2.9M · quality 44.3/100
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
16/100
F
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
$62M
P/E
23.9x
↑EV/EBITDA
23.4x
↑ROE
1.2%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-36.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $2.7M · FCF $-96.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $2.7M | $2.7M | $-1.6M | $-19.3M | $-80.9M |
| EBITDA | $2.7M | $2.7M | $-1.7M | $-19.2M | $-80.9M |
| EPS | — | — | -0.07 | -0.89 | -3.73 |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.05 | 0.05 |
| Current Ratio | 430.89 | 430.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-96.2M | $-96.2M | $7.6M | $-2.9M | $1.6M |
| Returns | |||||
| ROE | 1.2% | 1.2% | -0.7% | -8.7% | -33.9% |
| Valuation | |||||
| P/E | 23.92 | 23.92 | — | — | — |
| EV/EBITDA | 23.36 | 23.36 | — | — | — |
| P/B | 0.28 | 0.28 | 0.37 | 0.38 | 0.26 |
| Growth & Yield | |||||
| EPS Growth | — | — | 91.8% | 76.1% | — |
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
-15.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → n/d
Residual
-15.6%
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.