Basic Materials / Agricultural InputsNSE
$36.54
+0.13 (+0.36%)
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 $528000.00 · quality 45.0/100
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
63/100
B
Piotroski
5/9
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
32.9x
↑EV/EBITDA
16.8x
↑ROE
7.3%
↑Gross Margin
15.6%
↓Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+23.4%
FCF CAGR
—
FCF margin
-24.3%
FCF / Net income
-3.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $656.8M · net income $40.9M · FCF $-159.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $656.8M | $656.8M | $503.2M | $500.3M | $349.7M |
| Net Income | $40.9M | $40.9M | $10.2M | $6.5M | $6.1M |
| EBITDA | $62.4M | $62.4M | $25.7M | $20.3M | $20.1M |
| EPS | 1.56 | 1.56 | 0.63 | 0.36 | 0.34 |
| Gross Margin | 15.6% | 15.6% | 14.2% | 13.3% | 15.5% |
| Operating Margin | 8.1% | 8.1% | 4.5% | 3.4% | 5.5% |
| Net Margin | 6.2% | 6.2% | 2.0% | 1.3% | 1.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.57 | 0.63 | 0.64 |
| Cash Flow | |||||
| Free Cash Flow | $-159.8M | $-159.8M | $9.2M | $528000.00 | $-852000.00 |
| Returns | |||||
| ROE | 7.3% | 7.3% | 6.0% | 4.1% | 4.0% |
| Valuation | |||||
| P/E | 32.92 | 32.92 | 37.94 | 67.17 | 58.68 |
| EV/EBITDA | 16.83 | 16.83 | 18.64 | 26.17 | 22.29 |
| P/B | 1.72 | 1.72 | 2.29 | 2.75 | 2.35 |
| Growth & Yield | |||||
| Revenue Growth | 30.5% | 30.5% | 0.6% | 43.0% | — |
| EPS Growth | 147.6% | 147.6% | 74.2% | 6.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
27.6%
EPS terminal req.
$3.24
Spread vs growth
120.0%
5Y implied EPS CAGR
20.3%
EPS terminal req.
$3.92
Spread vs growth
127.4%
10Y implied EPS CAGR
15.0%
EPS terminal req.
$6.32
Spread vs growth
132.6%
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
+107.8%
Start / end P/E
27.9x → 23.4x
EPS bridge
0.63 → 1.56
Residual
-23.7%
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.