Basic Materials / Agricultural InputsLSE
$397.50
+0.00 (+0.00%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $88.5M · quality 51.3/100
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
48/100
C
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
$430M
P/E
12.4x
↓EV/EBITDA
406.9x
↑ROE
10.0%
↑Gross Margin
16.8%
↓Debt/Equity
0.64
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+7.2%
FCF CAGR
—
FCF margin
-2.1%
FCF / Net income
-1.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.05B · net income $40.4M · FCF $-42.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.05B | $2.05B | $2.46B | $2.34B | $1.66B |
| Net Income | $40.4M | $40.4M | $51.0M | $79.9M | $38.2M |
| EBITDA | $112.5M | $112.5M | $118.4M | $155.7M | $88.4M |
| EPS | 0.35 | 0.35 | 0.43 | 0.63 | — |
| Gross Margin | 16.8% | 16.8% | 13.6% | 15.8% | 14.8% |
| Operating Margin | 3.4% | 3.4% | 3.1% | 4.5% | 3.2% |
| Net Margin | 2.0% | 2.0% | 2.1% | 3.4% | 2.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.64 | 0.64 | 0.37 | 0.49 | 0.63 |
| Current Ratio | 1.46 | 1.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-42.8M | $-42.8M | $88.5M | $103.5M | $43.7M |
| Returns | |||||
| ROE | 10.0% | 10.0% | 12.4% | 19.8% | 10.6% |
| Valuation | |||||
| P/E | 12.42 | 12.42 | 7.62 | 6.79 | — |
| EV/EBITDA | 406.94 | 406.94 | 3.30 | 3.52 | 5.51 |
| P/B | 112.72 | 112.72 | 0.95 | 1.35 | 1.18 |
| Growth & Yield | |||||
| Revenue Growth | -16.7% | -16.7% | 4.9% | 41.2% | — |
| EPS Growth | -18.7% | -18.7% | -31.8% | — | — |
| Dividend Yield | 3.8% | 3.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
364.4%
EPS terminal req.
$35.27
Spread vs growth
-383.1%
5Y implied EPS CAGR
161.0%
EPS terminal req.
$42.68
Spread vs growth
-179.7%
10Y implied EPS CAGR
69.5%
EPS terminal req.
$68.73
Spread vs growth
-88.2%
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
+11180.4%
Start / end P/E
8.1x → 1128.9x
EPS bridge
0.43 → 0.35
Residual
-2575.5%
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.