Consumer Defensive / Packaged FoodsNYSE
$10.21
+0.07 (+0.69%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $348.4M · quality 73.3/100
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
36/100
D
Piotroski
3/9
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
9.7x
↓EV/EBITDA
9.5x
↑ROE
5.5%
↓Gross Margin
27.1%
↓Debt/Equity
0.92
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.0%
FCF CAGR
+3.9%
FCF margin
8.3%
FCF / Net income
1.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.03B · net income $136.7M · FCF $252.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.03B | $3.03B | $3.10B | $3.04B | $2.94B |
| Net Income | $136.7M | $136.7M | $227.1M | $192.7M | $249.8M |
| EBITDA | $368.7M | $368.7M | $505.1M | $480.5M | $492.2M |
| EPS | 0.91 | 0.91 | 1.40 | 1.13 | 1.43 |
| Gross Margin | 27.1% | 27.1% | 29.6% | 28.2% | 27.7% |
| Operating Margin | 13.3% | 13.3% | 14.7% | 13.6% | 14.4% |
| Net Margin | 4.5% | 4.5% | 7.3% | 6.3% | 8.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.92 | 0.92 | 0.82 | 0.83 | 0.83 |
| Current Ratio | 1.06 | 1.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $252.2M | $252.2M | $355.1M | $348.4M | $224.7M |
| Returns | |||||
| ROE | 5.5% | 5.5% | 8.5% | 7.4% | 9.6% |
| Valuation | |||||
| P/E | 9.72 | 9.72 | 11.44 | 15.36 | 12.55 |
| EV/EBITDA | 9.49 | 9.49 | 8.65 | 9.80 | 10.02 |
| P/B | 0.61 | 0.61 | 0.98 | 1.15 | 1.20 |
| Growth & Yield | |||||
| Revenue Growth | -2.2% | -2.2% | 1.8% | 3.6% | — |
| EPS Growth | -35.0% | -35.0% | 23.9% | -21.0% | — |
| Dividend Yield | 6.7% | 6.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-0.1%
EPS terminal req.
$0.91
Spread vs growth
-34.9%
5Y implied EPS CAGR
3.8%
EPS terminal req.
$1.10
Spread vs growth
-38.8%
10Y implied EPS CAGR
6.9%
EPS terminal req.
$1.77
Spread vs growth
-41.9%
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
-35.0%
Start / end P/E
12.5x → 11.2x
EPS bridge
1.40 → 0.91
Residual
+3.6%
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.