Consumer Defensive / Farm ProductsSantiago
$5171.20
+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 19%
FCF escenarios
weak_data · normalized FCF $832000.00 · quality 51.3/100
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
51/100
C
Piotroski
5/9
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
$383.7B
P/E
24.3x
↑EV/EBITDA
8753.1x
↑ROE
11.4%
↑Gross Margin
17.7%
↓Debt/Equity
0.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.1%
FCF CAGR
-74.0%
FCF margin
0.2%
FCF / Net income
0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $385.7M · net income $25.5M · FCF $832000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $385.7M | $385.7M | $404.5M | $353.9M | $373.0M |
| Net Income | $25.5M | $25.5M | $13.9M | $-6.0M | $44.7M |
| EBITDA | $43.8M | $43.8M | $30.8M | $1.3M | $67.3M |
| EPS | 0.34 | 0.34 | 0.19 | -0.08 | 0.60 |
| Gross Margin | 17.7% | 17.7% | 12.6% | 10.9% | 21.1% |
| Operating Margin | 11.5% | 11.5% | 6.6% | 4.1% | 15.9% |
| Net Margin | 6.6% | 6.6% | 3.4% | -1.7% | 12.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.47 | 0.47 | 0.63 | 0.76 | 0.45 |
| Current Ratio | 3.46 | 3.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $832000.00 | $832000.00 | $32.7M | $-21.2M | $47.2M |
| Returns | |||||
| ROE | 11.4% | 11.4% | 6.7% | -3.1% | 21.0% |
| Valuation | |||||
| P/E | 24.30 | 24.30 | 12473.35 | — | 6390.04 |
| EV/EBITDA | 8753.13 | 8753.13 | 5639.19 | 155685.52 | 4242.46 |
| P/B | 1712.44 | 1712.44 | 839.90 | 1057.16 | 1340.73 |
| Growth & Yield | |||||
| Revenue Growth | -4.6% | -4.6% | 14.3% | -5.1% | — |
| EPS Growth | 83.4% | 83.4% | 332.2% | -113.4% | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1000.7%
EPS terminal req.
$458.86
Spread vs growth
-917.3%
5Y implied EPS CAGR
338.1%
EPS terminal req.
$555.22
Spread vs growth
-254.7%
10Y implied EPS CAGR
119.5%
EPS terminal req.
$894.18
Spread vs growth
-36.1%
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
+75.5%
Start / end P/E
16119.4x → 15271.7x
EPS bridge
0.19 → 0.34
Residual
-4.4%
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.