Consumer Defensive / Farm ProductsNSE
$0.42
-0.01 (-2.44%)
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 14%
FCF escenarios
weak_data · normalized FCF $5.8M · quality 34.7/100
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
10/100
F
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$108M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-20.6%
↓Gross Margin
-30.9%
↓Debt/Equity
0.79
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
-77.3%
FCF CAGR
-87.3%
FCF margin
4.0%
FCF / Net income
-0.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $147.7M · net income $-95.8M · FCF $5.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $147.7M | $147.7M | $1.63B | $2.88B |
| Net Income | $-95.8M | $-95.8M | $38.5M | $61.4M |
| EBITDA | $-78.7M | $-78.7M | $105.6M | $133.9M |
| EPS | -0.45 | -0.45 | 0.18 | 0.29 |
| Gross Margin | -30.9% | -30.9% | 9.0% | 6.1% |
| Operating Margin | -61.2% | -61.2% | 5.8% | 4.3% |
| Net Margin | -64.9% | -64.9% | 2.4% | 2.1% |
| Balance Sheet | ||||
| Debt/Equity | 0.79 | 0.79 | 0.66 | 0.81 |
| Cash Flow | ||||
| Free Cash Flow | $5.8M | $5.8M | $-214.5M | $360.1M |
| Returns | ||||
| ROE | -20.6% | -20.6% | 6.9% | 11.8% |
| Valuation | ||||
| P/E | — | — | 24.89 | 44.77 |
| EV/EBITDA | — | — | 12.56 | 21.39 |
| P/B | 0.19 | 0.19 | 1.71 | 5.27 |
| Growth & Yield | ||||
| Revenue Growth | -90.9% | -90.9% | -43.5% | — |
| EPS Growth | -350.0% | -350.0% | -37.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-52.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.18 → -0.45
Residual
-52.4%
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.