Consumer Defensive / Farm ProductsBSE
$155.10
+0.20 (+0.13%)
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 16%
FCF escenarios
weak_data · normalized FCF $-34.5M · quality 33.7/100
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
53/100
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
$6.1B
P/E
49.4x
↑EV/EBITDA
19.9x
↑ROE
7.3%
↑Gross Margin
18.1%
↓Debt/Equity
0.85
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.9%
FCF CAGR
—
FCF margin
-7.7%
FCF / Net income
-2.82x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.65B · net income $99.6M · FCF $-280.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.65B | $3.65B | $2.90B | $3.22B | $2.40B |
| Net Income | $99.6M | $99.6M | $58.7M | $65.0M | $34.6M |
| EBITDA | $303.2M | $303.2M | $217.4M | $218.7M | $145.1M |
| EPS | 3.04 | 3.04 | 1.90 | 2.11 | 1.20 |
| Gross Margin | 18.1% | 18.1% | 16.8% | 18.8% | 21.0% |
| Operating Margin | 6.6% | 6.6% | 5.8% | 5.8% | 4.2% |
| Net Margin | 2.7% | 2.7% | 2.0% | 2.0% | 1.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.85 | 0.85 | 1.19 | 1.19 | 1.33 |
| Current Ratio | 2.07 | 2.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-280.9M | $-280.9M | $-34.5M | $96.2M | $-59.8M |
| Returns | |||||
| ROE | 7.3% | 7.3% | 7.0% | 8.3% | 4.9% |
| Valuation | |||||
| P/E | 49.39 | 49.39 | — | — | — |
| EV/EBITDA | 19.88 | 19.88 | — | — | — |
| P/B | 3.71 | 3.71 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 25.5% | 25.5% | -9.7% | 33.7% | — |
| EPS Growth | 60.0% | 60.0% | -9.8% | 75.3% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
65.4%
EPS terminal req.
$13.76
Spread vs growth
-5.4%
5Y implied EPS CAGR
40.5%
EPS terminal req.
$16.65
Spread vs growth
19.5%
10Y implied EPS CAGR
24.3%
EPS terminal req.
$26.82
Spread vs growth
35.7%
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
+54.8%
Start / end P/E
52.8x → 51.0x
EPS bridge
1.90 → 3.04
Residual
-2.0%
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.