Consumer Defensive / Packaged FoodsMCE
$0.28
-0.00 (-0.71%)
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 33% · confianza 20%
FCF escenarios
weak_data · normalized FCF $3.7M · quality 48.7/100
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
58/100
C
Piotroski
7/9
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
$141M
P/E
14.0x
↓EV/EBITDA
4.1x
↓ROE
4.3%
↓Gross Margin
23.7%
↓Debt/Equity
0.58
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.3%
FCF CAGR
-12.7%
FCF margin
1.1%
FCF / Net income
0.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $820.9M · net income $9.4M · FCF $8.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $820.9M | $820.9M | $996.6M | $837.6M | $827.4M |
| Net Income | $9.4M | $9.4M | $-28.3M | $-18.0M | $2.7M |
| EBITDA | $64.4M | $64.4M | $-22.0M | $-4.2M | $35.3M |
| EPS | 0.02 | 0.02 | -0.06 | -0.04 | 0.01 |
| Gross Margin | 23.7% | 23.7% | 15.7% | 19.5% | 25.4% |
| Operating Margin | 4.5% | 4.5% | -3.9% | 2.2% | 3.8% |
| Net Margin | 1.1% | 1.1% | -2.8% | -2.1% | 0.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.58 | 0.58 | 0.79 | 0.62 | 0.64 |
| Current Ratio | 1.83 | 1.83 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $8.9M | $8.9M | $3.7M | $-15.9M | $13.4M |
| Returns | |||||
| ROE | 4.3% | 4.3% | -13.5% | -7.5% | 1.1% |
| Valuation | |||||
| P/E | 14.00 | 14.00 | — | — | 49.20 |
| EV/EBITDA | 4.06 | 4.06 | — | — | 8.04 |
| P/B | 0.64 | 0.64 | 0.46 | 0.43 | 0.48 |
| Growth & Yield | |||||
| Revenue Growth | -17.6% | -17.6% | 19.0% | 1.2% | — |
| EPS Growth | 133.3% | 133.3% | -58.3% | -820.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
9.6%
EPS terminal req.
$0.03
Spread vs growth
123.7%
5Y implied EPS CAGR
9.8%
EPS terminal req.
$0.03
Spread vs growth
123.6%
10Y implied EPS CAGR
9.9%
EPS terminal req.
$0.05
Spread vs growth
123.4%
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
+41.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → 0.02
Residual
+41.4%
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.