Basic Materials / Agricultural InputsBrussels
$21.50
-0.05 (-0.23%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $74.3M · quality 67.3/100
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
36/100
D
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
$1.3B
P/E
N/A
•EV/EBITDA
8.2x
↓ROE
-4.8%
↓Gross Margin
19.0%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.2%
FCF CAGR
-4.9%
FCF margin
2.7%
FCF / Net income
-0.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.76B · net income $-81.1M · FCF $74.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.76B | $2.76B | $2.65B | $2.93B | $2.59B |
| Net Income | $-81.1M | $-81.1M | $42.8M | $109.5M | $226.9M |
| EBITDA | $164.3M | $164.3M | $258.7M | $325.1M | $470.1M |
| EPS | -1.34 | -1.34 | 0.70 | 1.74 | 5.26 |
| Gross Margin | 19.0% | 19.0% | 19.4% | 19.1% | 25.8% |
| Operating Margin | 2.4% | 2.4% | 2.2% | 4.1% | 12.1% |
| Net Margin | -2.9% | -2.9% | 1.6% | 3.7% | 8.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.14 | 0.12 | 0.19 |
| Current Ratio | 2.09 | 2.09 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $74.3M | $74.3M | $152.6M | $40.7M | $86.4M |
| Returns | |||||
| ROE | -4.8% | -4.8% | 2.3% | 5.7% | 16.2% |
| Valuation | |||||
| P/E | — | — | 27.23 | 16.01 | 6.50 |
| EV/EBITDA | 8.18 | 8.18 | 4.82 | 5.59 | 3.37 |
| P/B | 0.77 | 0.77 | 0.62 | 0.91 | 1.05 |
| Growth & Yield | |||||
| Revenue Growth | 4.4% | 4.4% | -9.6% | 13.2% | — |
| EPS Growth | -291.4% | -291.4% | -59.8% | -66.9% | — |
| Dividend Yield | 3.5% | 3.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-11.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.70 → -1.34
Residual
-15.4%
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.