Consumer Defensive / Packaged FoodsBSE
$35.61
+0.00 (+0.00%)
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 10%
FCF escenarios
weak_data · normalized FCF $2.5M · quality 20.7/100
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
44/100
C
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
$319M
P/E
7.8x
↓EV/EBITDA
6.6x
↓ROE
20.3%
↑Gross Margin
14.2%
↓Debt/Equity
2.87
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.5%
FCF CAGR
—
FCF margin
1.0%
FCF / Net income
0.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.35B · net income $40.9M · FCF $13.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.35B | $1.35B | $718.9M | $930.3M | $926.0M |
| Net Income | $40.9M | $40.9M | $10.1M | $3.4M | $3.4M |
| EBITDA | $134.9M | $134.9M | $31.1M | $19.1M | $16.6M |
| EPS | — | — | 1.13 | 0.37 | 0.38 |
| Gross Margin | 14.2% | 14.2% | 10.2% | 10.2% | 8.9% |
| Operating Margin | 7.3% | 7.3% | 3.7% | 1.4% | 1.1% |
| Net Margin | 3.0% | 3.0% | 1.4% | 0.4% | 0.4% |
| Balance Sheet | |||||
| Debt/Equity | 2.87 | 2.87 | 3.88 | 3.12 | 3.52 |
| Current Ratio | 1.49 | 1.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $13.4M | $13.4M | $-93.0M | $2.5M | $-1.6M |
| Returns | |||||
| ROE | 20.3% | 20.3% | 7.0% | 8.7% | 9.6% |
| Valuation | |||||
| P/E | 7.79 | 7.79 | — | — | — |
| EV/EBITDA | 6.64 | 6.64 | — | — | — |
| P/B | 1.58 | 1.58 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 88.4% | 88.4% | -22.7% | 0.5% | — |
| EPS Growth | — | — | 201.2% | -0.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-42.0%
Start / end P/E
n/dx → n/dx
EPS bridge
1.13 → n/d
Residual
-42.0%
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.