Basic Materials / Agricultural InputsBSE
$40.82
-0.91 (-2.28%)
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 17%
FCF escenarios
weak_data · normalized FCF $-244000.00 · quality 39.7/100
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
34/100
D
Piotroski
7/9
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
$408M
P/E
185.5x
↑EV/EBITDA
7.0x
↓ROE
3.7%
↑Gross Margin
2.0%
↓Debt/Equity
0.54
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-13.8%
FCF CAGR
—
FCF margin
-0.0%
FCF / Net income
-0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.53B · net income $32.9M · FCF $-244000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.53B | $3.53B | $3.41B | $4.78B | $5.50B |
| Net Income | $32.9M | $32.9M | $-176.8M | $54.6M | $195.4M |
| EBITDA | $126.6M | $126.6M | $-185.4M | $207.0M | $352.1M |
| EPS | 3.29 | 3.29 | -17.70 | 5.47 | 15.97 |
| Gross Margin | 2.0% | 2.0% | -2.8% | 1.6% | -0.3% |
| Operating Margin | 0.2% | 0.2% | -6.5% | 3.6% | 5.8% |
| Net Margin | 0.9% | 0.9% | -5.2% | 1.1% | 3.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.54 | 0.54 | 1.17 | 1.16 | 0.95 |
| Cash Flow | |||||
| Free Cash Flow | $-244000.00 | $-244000.00 | $326.4M | $-197.5M | $-343.1M |
| Returns | |||||
| ROE | 3.7% | 3.7% | -18.9% | 4.9% | 18.3% |
| Valuation | |||||
| P/E | 185.55 | 185.55 | — | — | — |
| EV/EBITDA | 6.98 | 6.98 | — | — | — |
| P/B | 0.46 | 0.46 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 3.5% | 3.5% | -28.7% | -13.1% | — |
| EPS Growth | 118.6% | 118.6% | -423.6% | -65.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
3.3%
EPS terminal req.
$3.62
Spread vs growth
115.3%
5Y implied EPS CAGR
5.9%
EPS terminal req.
$4.38
Spread vs growth
112.7%
10Y implied EPS CAGR
7.9%
EPS terminal req.
$7.06
Spread vs growth
110.7%
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
-4.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-17.70 → 3.29
Residual
-4.0%
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.