Consumer Defensive / Packaged FoodsBSE
$205.00
+7.00 (+3.54%)
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 18%
FCF escenarios
weak_data · normalized FCF $-144.6M · quality 43.7/100
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
48/100
C
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
$4.9B
P/E
16.0x
↑EV/EBITDA
12.4x
↑ROE
18.2%
↑Gross Margin
26.4%
↓Debt/Equity
0.25
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+36.2%
FCF CAGR
—
FCF margin
-13.8%
FCF / Net income
-1.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.56B · net income $247.8M · FCF $-352.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.56B | $2.56B | $1.87B | $959.1M | $1.01B |
| Net Income | $247.8M | $247.8M | $204.1M | $33.5M | $167000.00 |
| EBITDA | $378.2M | $378.2M | $302.6M | $56.2M | $10.3M |
| EPS | — | — | 11.66 | 1.41 | 0.01 |
| Gross Margin | 26.4% | 26.4% | 27.0% | 19.2% | 15.9% |
| Operating Margin | 14.0% | 14.0% | 15.4% | 4.8% | 2.7% |
| Net Margin | 9.7% | 9.7% | 10.9% | 3.5% | 0.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.25 | 0.25 | 0.33 | 0.61 | — |
| Current Ratio | 2.51 | 2.51 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-352.1M | $-352.1M | $60.2M | $-144.6M | $111.9M |
| Returns | |||||
| ROE | 18.2% | 18.2% | 46.2% | 14.1% | 0.1% |
| Valuation | |||||
| P/E | 16.00 | 16.00 | — | — | — |
| EV/EBITDA | 12.35 | 12.35 | — | — | — |
| P/B | 3.59 | 3.59 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 36.6% | 36.6% | 95.2% | -5.1% | — |
| EPS Growth | — | — | 727.9% | 19978.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+57.5%
Start / end P/E
n/dx → n/dx
EPS bridge
11.66 → n/d
Residual
+57.5%
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.