Basic Materials / Agricultural InputsIstanbul
$552.50
-13.50 (-2.39%)
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 $-264.5M · quality 39.7/100
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
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
$11.6B
P/E
837.1x
↑EV/EBITDA
118.7x
↑ROE
-3.6%
↓Gross Margin
27.3%
↑Debt/Equity
0.32
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.6%
FCF CAGR
—
FCF margin
-28.7%
FCF / Net income
6.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.04B · net income $-97.1M · FCF $-586.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.04B | $2.04B | $1.84B | $1.44B | $1.39B |
| Net Income | $-97.1M | $-97.1M | $132.6M | $-250.0M | $420.5M |
| EBITDA | $104.9M | $104.9M | $-59.1M | $185.2M | $347.0M |
| EPS | -4.62 | -4.62 | 6.31 | -11.90 | 20.03 |
| Gross Margin | 27.3% | 27.3% | 21.8% | 40.6% | 50.3% |
| Operating Margin | 16.6% | 16.6% | 10.9% | 30.2% | 45.2% |
| Net Margin | -4.8% | -4.8% | 7.2% | -17.4% | 30.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.32 | 0.32 | 0.13 | 0.22 | 0.77 |
| Current Ratio | 1.18 | 1.18 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-586.0M | $-586.0M | $-264.5M | $292.4M | $-94.1M |
| Returns | |||||
| ROE | -3.6% | -3.6% | 4.9% | -13.2% | 45.8% |
| Valuation | |||||
| P/E | 837.12 | 837.12 | 69.41 | — | — |
| EV/EBITDA | 118.68 | 118.68 | — | — | — |
| P/B | 4.28 | 4.28 | 3.40 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 10.9% | 10.9% | 28.0% | 3.1% | — |
| EPS Growth | -173.2% | -173.2% | 153.0% | -159.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+83.9%
Start / end P/E
n/dx → n/dx
EPS bridge
6.31 → -4.62
Residual
+83.9%
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.