Basic Materials / Agricultural InputsBSE
$263.00
-8.05 (-2.97%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-506.5M · quality 63.0/100
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
4/9
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
$4.1B
P/E
34.2x
↑EV/EBITDA
9.9x
↓ROE
2.0%
↑Gross Margin
48.8%
↑Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+16.3%
FCF CAGR
—
FCF margin
-13.8%
FCF / Net income
-4.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.68B · net income $121.4M · FCF $-506.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.68B | $3.68B | $3.12B | $2.72B | $2.34B |
| Net Income | $121.4M | $121.4M | $167.0M | $127.2M | $207.5M |
| EBITDA | $498.4M | $498.4M | $485.1M | $432.9M | $476.1M |
| EPS | — | — | 10.60 | 8.35 | 14.32 |
| Gross Margin | 48.8% | 48.8% | 48.5% | 39.6% | 40.3% |
| Operating Margin | 7.3% | 7.3% | 7.8% | 11.0% | 14.1% |
| Net Margin | 3.3% | 3.3% | 5.4% | 4.7% | 8.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.25 | 0.22 | 0.21 |
| Current Ratio | 2.01 | 2.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-506.5M | $-506.5M | $-318.4M | $-757.3M | $-821.8M |
| Returns | |||||
| ROE | 2.0% | 2.0% | 4.0% | 3.3% | 6.7% |
| Valuation | |||||
| P/E | 34.16 | 34.16 | 59.48 | 70.25 | 53.01 |
| EV/EBITDA | 9.90 | 9.90 | 22.05 | 21.74 | 23.83 |
| P/B | 0.69 | 0.69 | 2.39 | 2.29 | 3.55 |
| Growth & Yield | |||||
| Revenue Growth | 18.0% | 18.0% | 14.8% | 16.1% | — |
| EPS Growth | — | — | 26.9% | -41.7% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-54.5%
Start / end P/E
n/dx → n/dx
EPS bridge
10.60 → n/d
Residual
-54.7%
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.