Consumer Defensive / Farm ProductsBSE
$107.00
+0.00 (+0.00%)
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 $-68.6M · 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
54/100
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
$950M
P/E
10.7x
↓EV/EBITDA
7.3x
↓ROE
14.2%
↑Gross Margin
3.6%
↓Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+22.9%
FCF CAGR
—
FCF margin
4.2%
FCF / Net income
2.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.61B · net income $88.8M · FCF $195.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.61B | $4.61B | $3.27B | $2.44B | $2.48B |
| Net Income | $88.8M | $88.8M | $75.7M | $50.2M | $4.7M |
| EBITDA | $147.3M | $147.3M | $129.7M | $87.3M | $34.7M |
| EPS | — | — | 8.41 | 5.65 | 0.53 |
| Gross Margin | 3.6% | 3.6% | 4.6% | 3.7% | 1.7% |
| Operating Margin | 3.1% | 3.1% | 3.8% | 3.3% | 1.1% |
| Net Margin | 1.9% | 1.9% | 2.3% | 2.1% | 0.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 1.52 | 1.08 | 1.27 |
| Current Ratio | 1.57 | 1.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $195.4M | $195.4M | $-200.6M | $-68.6M | $-18.7M |
| Returns | |||||
| ROE | 14.2% | 14.2% | 23.4% | 20.2% | 2.4% |
| Valuation | |||||
| P/E | 10.70 | 10.70 | — | — | — |
| EV/EBITDA | 7.26 | 7.26 | — | — | — |
| P/B | 1.52 | 1.52 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 40.8% | 40.8% | 33.9% | -1.5% | — |
| EPS Growth | — | — | 48.9% | 958.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+38.7%
Start / end P/E
n/dx → n/dx
EPS bridge
8.41 → n/d
Residual
+38.7%
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.