Consumer Defensive / Packaged FoodsLSE
$307.75
-0.25 (-0.08%)
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 22%
FCF escenarios
weak_data · normalized FCF $84.5M · quality 55.3/100
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
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$753M
P/E
8.3x
↓EV/EBITDA
178.2x
↑ROE
3.4%
↓Gross Margin
20.3%
↓Debt/Equity
0.26
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+3.6%
FCF CAGR
—
FCF margin
6.6%
FCF / Net income
3.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.87B · net income $35.7M · FCF $123.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $1.87B | $1.87B | $1.71B | $1.74B |
| Net Income | $35.7M | $35.7M | $4.0M | $-42.7M |
| EBITDA | $165.9M | $165.9M | $95.0M | $22.5M |
| EPS | 0.37 | 0.37 | 0.02 | -0.17 |
| Gross Margin | 20.3% | 20.3% | 18.2% | 16.5% |
| Operating Margin | 4.0% | 4.0% | 2.2% | -1.9% |
| Net Margin | 1.9% | 1.9% | 0.2% | -2.4% |
| Balance Sheet | ||||
| Debt/Equity | 0.26 | 0.26 | 2.59 | 2.70 |
| Cash Flow | ||||
| Free Cash Flow | $123.0M | $123.0M | $84.5M | $-53.5M |
| Returns | ||||
| ROE | 3.4% | 3.4% | 1.7% | -16.6% |
| Valuation | ||||
| P/E | 8.32 | 8.32 | — | — |
| EV/EBITDA | 178.21 | 178.21 | — | — |
| P/B | 28.74 | 28.74 | — | — |
| Growth & Yield | ||||
| Revenue Growth | -8.9% | -8.9% | -2.1% | — |
| EPS Growth | 877.0% | 877.0% | 109.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
319.5%
EPS terminal req.
$27.31
Spread vs growth
557.6%
5Y implied EPS CAGR
145.6%
EPS terminal req.
$33.04
Spread vs growth
731.5%
10Y implied EPS CAGR
64.4%
EPS terminal req.
$53.22
Spread vs growth
812.7%
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
-35.2%
Start / end P/E
29007.6x → 831.8x
EPS bridge
0.02 → 0.37
Residual
-2097.6%
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.