Basic Materials / Agricultural InputsBSE
$123.65
+0.25 (+0.20%)
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 16%
FCF escenarios
weak_data · normalized FCF $10.3B · quality 35.0/100
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
$128.4B
P/E
12.9x
↓EV/EBITDA
8.6x
↓ROE
14.7%
↑Gross Margin
26.1%
↑Debt/Equity
1.02
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+66.0%
FCF CAGR
—
FCF margin
-8.6%
FCF / Net income
-1.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $218.26B · net income $9.96B · FCF $-18.80B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $218.26B | $218.26B | $169.59B | $56.43B | $47.70B |
| Net Income | $9.96B | $9.96B | $6.62B | $999.1M | $3.04B |
| EBITDA | $22.59B | $22.59B | $17.28B | $6.48B | $8.00B |
| EPS | 9.59 | 9.59 | 6.38 | 1.22 | 3.90 |
| Gross Margin | 26.1% | 26.1% | 29.7% | -62.8% | -126.2% |
| Operating Margin | 8.0% | 8.0% | 7.3% | 9.2% | 16.7% |
| Net Margin | 4.6% | 4.6% | 3.9% | 1.8% | 6.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.02 | 1.02 | 1.07 | 1.13 | 1.33 |
| Current Ratio | 1.15 | 1.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-18.80B | $-18.80B | $11.90B | $10.25B | $-28.13B |
| Returns | |||||
| ROE | 14.7% | 14.7% | 16.2% | 2.8% | 8.7% |
| Valuation | |||||
| P/E | 12.89 | 12.89 | 18.68 | 61.34 | 13.22 |
| EV/EBITDA | 8.58 | 8.58 | 9.17 | 15.47 | 10.78 |
| P/B | 1.89 | 1.89 | 3.03 | 1.71 | 1.15 |
| Growth & Yield | |||||
| Revenue Growth | 28.7% | 28.7% | 200.5% | 18.3% | — |
| EPS Growth | 50.3% | 50.3% | 423.0% | -68.7% | — |
| Dividend Yield | 0.8% | 0.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
4.6%
EPS terminal req.
$10.97
Spread vs growth
45.7%
5Y implied EPS CAGR
6.7%
EPS terminal req.
$13.28
Spread vs growth
43.6%
10Y implied EPS CAGR
8.3%
EPS terminal req.
$21.38
Spread vs growth
42.0%
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
-21.6%
Start / end P/E
25.0x → 12.9x
EPS bridge
6.38 → 9.59
Residual
-24.4%
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.