Basic Materials / Agricultural InputsNSE
$4.08
+0.02 (+0.49%)
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 18%
FCF escenarios
weak_data · normalized FCF $-96.5M · quality 43.7/100
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
43/100
C
Piotroski
3/9
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
$1.8B
P/E
34.0x
↑EV/EBITDA
24.5x
↑ROE
5.9%
↑Gross Margin
35.2%
↑Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+9.4%
FCF CAGR
—
FCF margin
-14.8%
FCF / Net income
-1.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $650.1M · net income $51.0M · FCF $-96.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $650.1M | $650.1M | $617.5M | $612.9M | $496.7M |
| Net Income | $51.0M | $51.0M | $42.7M | $40.6M | $28.9M |
| EBITDA | $77.5M | $77.5M | $71.0M | $75.4M | $50.9M |
| EPS | — | — | 0.10 | 0.12 | 0.09 |
| Gross Margin | 35.2% | 35.2% | 32.9% | 24.3% | 29.1% |
| Operating Margin | 8.8% | 8.8% | 9.2% | 5.6% | 8.5% |
| Net Margin | 7.9% | 7.9% | 6.9% | 6.6% | 5.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.05 | 0.21 | 0.36 |
| Current Ratio | 3.44 | 3.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-96.5M | $-96.5M | $-445.9M | $12.7M | $-61.5M |
| Returns | |||||
| ROE | 5.9% | 5.9% | 5.2% | 14.6% | 12.1% |
| Valuation | |||||
| P/E | 34.00 | 34.00 | 37.55 | 32.16 | 49.85 |
| EV/EBITDA | 24.47 | 24.47 | 23.15 | 18.11 | 29.96 |
| P/B | 2.07 | 2.07 | 1.97 | 4.69 | 6.06 |
| Growth & Yield | |||||
| Revenue Growth | 5.3% | 5.3% | 0.8% | 23.4% | — |
| EPS Growth | — | — | -17.4% | 42.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+6.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.10 → n/d
Residual
+6.1%
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.