Consumer Defensive / Farm ProductsBSE
$134.20
+3.91 (+2.88%)
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 35% · confianza 12%
FCF escenarios
weak_data · normalized FCF $-219.9M · quality 31.3/100
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
35/100
D
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
$3.4B
P/E
244.0x
↑EV/EBITDA
12.1x
↑ROE
1.5%
↓Gross Margin
26.1%
↓Debt/Equity
2.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+1.0%
FCF CAGR
—
FCF margin
1.7%
FCF / Net income
13.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.72B · net income $13.7M · FCF $179.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.72B | $10.72B | $10.04B | $9.74B | $10.39B |
| Net Income | $13.7M | $13.7M | $-112.1M | $-117.3M | $72.2M |
| EBITDA | $467.2M | $467.2M | $253.1M | $125.5M | $349.2M |
| EPS | — | — | -4.44 | -18.56 | 11.42 |
| Gross Margin | 26.1% | 26.1% | 22.5% | 25.7% | 26.1% |
| Operating Margin | 1.7% | 1.7% | -3.1% | -1.1% | 0.6% |
| Net Margin | 0.1% | 0.1% | -1.1% | -1.2% | 0.7% |
| Balance Sheet | |||||
| Debt/Equity | 2.45 | 2.45 | 2.42 | 1.66 | 1.11 |
| Current Ratio | 0.54 | 0.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $179.9M | $179.9M | $-660.1M | $-219.9M | $-148.7M |
| Returns | |||||
| ROE | 1.5% | 1.5% | -12.3% | -11.3% | 6.2% |
| Valuation | |||||
| P/E | 244.00 | 244.00 | — | — | 3.55 |
| EV/EBITDA | 12.10 | 12.10 | 16.63 | 15.89 | 4.39 |
| P/B | 3.66 | 3.66 | 2.20 | 0.28 | 0.22 |
| Growth & Yield | |||||
| Revenue Growth | 6.8% | 6.8% | 3.1% | -6.3% | — |
| EPS Growth | — | — | 76.1% | -262.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+96.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.44 → n/d
Residual
+96.3%
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.