Basic Materials / Agricultural InputsNSE
$236.26
-6.84 (-2.81%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.9B · quality 70.3/100
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
32/100
D
Piotroski
4/9
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
$45.9B
P/E
25.0x
↑EV/EBITDA
12.2x
↑ROE
9.0%
↑Gross Margin
39.5%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-0.9%
FCF CAGR
+64.0%
FCF margin
4.4%
FCF / Net income
0.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.72B · net income $1.84B · FCF $1.27B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $28.72B | $28.72B | $26.40B | $26.33B | $29.55B |
| Net Income | $1.84B | $1.84B | $1.25B | $1.48B | $919.4M |
| EBITDA | $3.78B | $3.78B | $3.20B | $3.27B | $2.32B |
| EPS | — | — | 6.43 | 7.61 | 4.73 |
| Gross Margin | 39.5% | 39.5% | 39.8% | 39.7% | 33.9% |
| Operating Margin | 8.7% | 8.7% | 6.9% | 8.1% | 6.0% |
| Net Margin | 6.4% | 6.4% | 4.7% | 5.6% | 3.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.03 | 0.07 | 0.08 |
| Current Ratio | 1.89 | 1.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.27B | $1.27B | $2.22B | $1.87B | $289.1M |
| Returns | |||||
| ROE | 9.0% | 9.0% | 6.6% | 8.1% | 5.3% |
| Valuation | |||||
| P/E | 24.97 | 24.97 | 33.13 | 36.12 | 42.53 |
| EV/EBITDA | 12.22 | 12.22 | 13.07 | 16.65 | 17.28 |
| P/B | 2.25 | 2.25 | 2.18 | 2.92 | 2.26 |
| Growth & Yield | |||||
| Revenue Growth | 8.8% | 8.8% | 0.3% | -10.9% | — |
| EPS Growth | — | — | -15.5% | 60.9% | — |
| Dividend Yield | 1.2% | 1.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-16.1%
Start / end P/E
n/dx → n/dx
EPS bridge
6.43 → n/d
Residual
-17.3%
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.