Basic Materials / Agricultural InputsBSE
$9.95
+0.01 (+0.10%)
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 $-30.8M · quality 25.7/100
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
40/100
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
$400M
P/E
24.9x
↑EV/EBITDA
19.4x
↑ROE
7.4%
↑Gross Margin
21.6%
↑Debt/Equity
1.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+31.4%
FCF CAGR
—
FCF margin
-6.8%
FCF / Net income
-1.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $453.9M · net income $21.6M · FCF $-30.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $453.9M | $453.9M | $312.5M | $225.4M | $200.0M |
| Net Income | $21.6M | $21.6M | $13.3M | $10.1M | $-64.6M |
| EBITDA | $42.7M | $42.7M | $39.1M | $32.7M | $-42.9M |
| EPS | 0.54 | 0.54 | 0.33 | 0.25 | -1.61 |
| Gross Margin | 21.6% | 21.6% | 29.4% | 39.0% | 7.7% |
| Operating Margin | 8.4% | 8.4% | 10.9% | 11.7% | -26.0% |
| Net Margin | 4.8% | 4.8% | 4.3% | 4.5% | -32.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.47 | 1.47 | 1.46 | 0.66 | 0.69 |
| Cash Flow | |||||
| Free Cash Flow | $-30.8M | $-30.8M | $-187.1M | $13.3M | $3.7M |
| Returns | |||||
| ROE | 7.4% | 7.4% | 4.9% | 3.9% | -26.1% |
| Valuation | |||||
| P/E | 24.88 | 24.88 | 48.23 | 22.36 | — |
| EV/EBITDA | 19.42 | 19.42 | 26.54 | 12.08 | — |
| P/B | 1.37 | 1.37 | 2.37 | 0.87 | 1.11 |
| Growth & Yield | |||||
| Revenue Growth | 45.3% | 45.3% | 38.6% | 12.7% | — |
| EPS Growth | 62.5% | 62.5% | 32.4% | 115.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
17.9%
EPS terminal req.
$0.88
Spread vs growth
44.6%
5Y implied EPS CAGR
14.7%
EPS terminal req.
$1.07
Spread vs growth
47.8%
10Y implied EPS CAGR
12.3%
EPS terminal req.
$1.72
Spread vs growth
50.2%
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
-33.0%
Start / end P/E
44.9x → 18.5x
EPS bridge
0.33 → 0.54
Residual
-36.7%
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.