Consumer Defensive / Household & Personal ProductsBuenos Aires
$464.00
-2.00 (-0.43%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $6.4B · quality 70.0/100
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
47/100
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
$67.3B
P/E
47.4x
↑EV/EBITDA
7.1x
↓ROE
-2.4%
↓Gross Margin
8.0%
↓Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+66.3%
FCF CAGR
+22.7%
FCF margin
6.0%
FCF / Net income
-3.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $105.95B · net income $-1.98B · FCF $6.39B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $105.95B | $105.95B | $158.60B | $79.16B | $23.05B |
| Net Income | $-1.98B | $-1.98B | $720.7M | $11.25B | $1.88B |
| EBITDA | $10.97B | $10.97B | $14.74B | $23.77B | $6.09B |
| EPS | -13.64 | -13.64 | 4.97 | 77.54 | 12.96 |
| Gross Margin | 8.0% | 8.0% | 14.9% | 34.3% | 26.7% |
| Operating Margin | -2.1% | -2.1% | 6.8% | 27.7% | 19.5% |
| Net Margin | -1.9% | -1.9% | 0.5% | 14.2% | 8.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.18 | 0.19 | 0.17 |
| Current Ratio | 2.93 | 2.93 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.39B | $6.39B | $1.95B | $10.43B | $3.46B |
| Returns | |||||
| ROE | -2.4% | -2.4% | 0.9% | 33.5% | 19.2% |
| Valuation | |||||
| P/E | 47.40 | 47.40 | 161.12 | 4.51 | 11.49 |
| EV/EBITDA | 7.09 | 7.09 | 8.78 | 2.28 | 3.69 |
| P/B | 0.83 | 0.83 | 1.39 | 1.51 | 2.21 |
| Growth & Yield | |||||
| Revenue Growth | -33.2% | -33.2% | 100.4% | 243.5% | — |
| EPS Growth | -374.5% | -374.5% | -93.6% | 498.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-42.4%
Start / end P/E
n/dx → n/dx
EPS bridge
4.97 → -13.64
Residual
-42.4%
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.