Basic Materials / Agricultural InputsBSE
$138.00
+6.50 (+4.94%)
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 $-50.6M · quality 47.3/100
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
43/100
C
Piotroski
6/9
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
$498M
P/E
11.0x
↓EV/EBITDA
8.5x
↓ROE
3.9%
↑Gross Margin
28.6%
↑Debt/Equity
0.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.8%
FCF CAGR
—
FCF margin
-4.0%
FCF / Net income
-1.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.27B · net income $34.6M · FCF $-50.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.27B | $1.27B | $1.15B | $1.47B | $1.16B |
| Net Income | $34.6M | $34.6M | $20.2M | $47.0M | $27.5M |
| EBITDA | $82.1M | $82.1M | $70.4M | $107.9M | $79.6M |
| EPS | 9.60 | 9.60 | 5.60 | 13.04 | 7.63 |
| Gross Margin | 28.6% | 28.6% | 26.1% | 26.0% | 27.7% |
| Operating Margin | 6.0% | 6.0% | 18.8% | 5.8% | 6.7% |
| Net Margin | 2.7% | 2.7% | 1.8% | 3.2% | 2.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.24 | 0.40 | 0.19 |
| Cash Flow | |||||
| Free Cash Flow | $-50.6M | $-50.6M | $160.1M | $-106.1M | $55.1M |
| Returns | |||||
| ROE | 3.9% | 3.9% | 2.4% | 5.7% | 3.5% |
| Valuation | |||||
| P/E | 11.01 | 11.01 | 28.93 | 13.31 | 12.93 |
| EV/EBITDA | 8.48 | 8.48 | 10.38 | 8.87 | 6.32 |
| P/B | 0.57 | 0.57 | 0.69 | 0.76 | 0.46 |
| Growth & Yield | |||||
| Revenue Growth | 10.3% | 10.3% | -21.7% | 25.9% | — |
| EPS Growth | 71.4% | 71.4% | -57.1% | 70.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
8.5%
EPS terminal req.
$12.25
Spread vs growth
63.0%
5Y implied EPS CAGR
9.1%
EPS terminal req.
$14.82
Spread vs growth
62.4%
10Y implied EPS CAGR
9.5%
EPS terminal req.
$23.86
Spread vs growth
61.9%
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
-10.9%
Start / end P/E
27.7x → 14.4x
EPS bridge
5.60 → 9.60
Residual
-34.3%
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.