Consumer Defensive / Farm ProductsLSE
$0.90
+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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $258000.00 · quality 48.3/100
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
20/100
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
$646461
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2866400.0%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-28.7M · FCF $258000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | $11.5M | $10.3M |
| Net Income | $-28.7M | $-28.7M | $-3.2M | $-2.1M | $-2.3M |
| EBITDA | $-175000.00 | $-175000.00 | $-411000.00 | $96000.00 | $108000.00 |
| EPS | -0.40 | -0.40 | -0.04 | -0.09 | -0.11 |
| Gross Margin | — | — | — | 21.3% | 24.9% |
| Operating Margin | — | — | — | -7.1% | -8.2% |
| Net Margin | — | — | — | -18.3% | -22.1% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 2.13 | 0.99 | 0.84 |
| Current Ratio | 0.22 | 0.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $258000.00 | $258000.00 | $-2.8M | $878000.00 | $-1.3M |
| Returns | |||||
| ROE | -2866400.0% | -2866400.0% | -48.2% | -21.1% | -19.4% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 396.56 | 1284.65 |
| P/B | 64646.11 | 64646.11 | 9.12 | 2.84 | 11.05 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | 11.8% | — |
| EPS Growth | -788.9% | -788.9% | 51.7% | 13.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
+80.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → -0.40
Residual
+80.0%
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.