Basic Materials / Agricultural InputsBSE
$75.17
+0.43 (+0.58%)
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 15%
FCF escenarios
weak_data · normalized FCF $3.8B · quality 32.7/100
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
37/100
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
$36.9B
P/E
17.4x
↑EV/EBITDA
8.2x
↓ROE
7.4%
↑Gross Margin
35.8%
↑Debt/Equity
1.40
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+44.6%
FCF CAGR
—
FCF margin
-7.3%
FCF / Net income
-7.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $215.14B · net income $2.11B · FCF $-15.70B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $215.14B | $215.14B | $197.94B | $75.48B | $71.17B |
| Net Income | $2.11B | $2.11B | $1.84B | $1.50B | $4.58B |
| EBITDA | $9.29B | $9.29B | $8.11B | $8.02B | $12.66B |
| EPS | 4.31 | 4.31 | 3.75 | 3.06 | 9.34 |
| Gross Margin | 35.8% | 35.8% | 37.6% | -112.1% | -179.0% |
| Operating Margin | 2.0% | 2.0% | 1.2% | 2.7% | 14.5% |
| Net Margin | 1.0% | 1.0% | 0.9% | 2.0% | 6.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.40 | 1.40 | 0.74 | 1.61 | 1.58 |
| Current Ratio | 1.01 | 1.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-15.70B | $-15.70B | $23.89B | $3.76B | $-5.41B |
| Returns | |||||
| ROE | 7.4% | 7.4% | 6.8% | 5.9% | 18.1% |
| Valuation | |||||
| P/E | 17.44 | 17.44 | 20.93 | 34.06 | 8.01 |
| EV/EBITDA | 8.18 | 8.18 | 7.20 | 11.44 | 6.05 |
| P/B | 1.30 | 1.30 | 1.42 | 2.01 | 1.45 |
| Growth & Yield | |||||
| Revenue Growth | 8.7% | 8.7% | 162.2% | 6.1% | — |
| EPS Growth | 14.9% | 14.9% | 22.5% | -67.2% | — |
| Dividend Yield | 2.1% | 2.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
15.7%
EPS terminal req.
$6.67
Spread vs growth
-0.7%
5Y implied EPS CAGR
13.4%
EPS terminal req.
$8.07
Spread vs growth
1.6%
10Y implied EPS CAGR
11.7%
EPS terminal req.
$13.00
Spread vs growth
3.3%
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
-22.0%
Start / end P/E
26.4x → 17.4x
EPS bridge
3.75 → 4.31
Residual
-5.1%
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.