Basic Materials / Agricultural InputsBSE
$67.56
-1.61 (-2.33%)
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 $756.0M · quality 42.3/100
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
49/100
C
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
$13.8B
P/E
7.4x
↓EV/EBITDA
5.0x
↓ROE
15.4%
↑Gross Margin
27.0%
↑Debt/Equity
0.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+77.9%
FCF CAGR
—
FCF margin
2.6%
FCF / Net income
0.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $29.40B · net income $2.11B · FCF $756.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $29.40B | $29.40B | $30.72B | $4.15B | $5.23B |
| Net Income | $2.11B | $2.11B | $1.56B | $1.13B | $3.01B |
| EBITDA | $3.93B | $3.93B | $3.28B | $2.46B | $3.96B |
| EPS | 10.39 | 10.39 | 7.64 | 5.55 | 14.77 |
| Gross Margin | 27.0% | 27.0% | 25.0% | -219.3% | -291.5% |
| Operating Margin | 8.7% | 8.7% | 7.9% | 52.0% | 59.8% |
| Net Margin | 7.2% | 7.2% | 5.1% | 27.3% | 57.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.51 | 0.51 | 0.60 | 0.44 | 0.41 |
| Current Ratio | 0.99 | 0.99 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $756.0M | $756.0M | $-2.91B | $1.54B | $-408.7M |
| Returns | |||||
| ROE | 15.4% | 15.4% | 13.0% | 10.5% | 30.5% |
| Valuation | |||||
| P/E | 7.41 | 7.41 | 10.65 | 14.66 | 4.09 |
| EV/EBITDA | 5.05 | 5.05 | 7.11 | 8.36 | 4.08 |
| P/B | 1.00 | 1.00 | 1.38 | 1.54 | 1.25 |
| Growth & Yield | |||||
| Revenue Growth | -4.3% | -4.3% | 640.8% | -20.7% | — |
| EPS Growth | 36.0% | 36.0% | 37.7% | -62.4% | — |
| Dividend Yield | 2.7% | 2.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-16.7%
EPS terminal req.
$5.99
Spread vs growth
52.7%
5Y implied EPS CAGR
-6.9%
EPS terminal req.
$7.25
Spread vs growth
42.9%
10Y implied EPS CAGR
1.2%
EPS terminal req.
$11.68
Spread vs growth
34.8%
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
-20.2%
Start / end P/E
11.5x → 6.5x
EPS bridge
7.64 → 10.39
Residual
-15.6%
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.