Basic Materials / Agricultural InputsBSE
$48.00
+0.50 (+1.05%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-11.8M · quality 62.7/100
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
49/100
C
Piotroski
2/9
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
$268M
P/E
44.4x
↑EV/EBITDA
12.0x
↑ROE
1.2%
↑Gross Margin
4.7%
↓Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.4%
FCF CAGR
—
FCF margin
-3.0%
FCF / Net income
-2.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $400.4M · net income $4.0M · FCF $-11.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $400.4M | $400.4M | $327.3M | $205.6M | $247.3M |
| Net Income | $4.0M | $4.0M | $4.7M | $4.1M | $3.6M |
| EBITDA | $9.6M | $9.6M | $7.5M | $6.4M | $5.2M |
| EPS | 2.16 | 2.16 | 2.84 | 2.47 | 2.15 |
| Gross Margin | 4.7% | 4.7% | 6.4% | 6.9% | 5.4% |
| Operating Margin | 2.2% | 2.2% | 2.5% | 2.8% | 1.9% |
| Net Margin | 1.0% | 1.0% | 1.4% | 2.0% | 1.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.06 | — | — |
| Current Ratio | 1.63 | 1.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-11.8M | $-11.8M | $-22.9M | $-8.6M | $-26.1M |
| Returns | |||||
| ROE | 1.2% | 1.2% | 1.4% | 1.2% | 6.4% |
| Valuation | |||||
| P/E | 44.44 | 44.44 | 13.44 | 11.27 | 12.95 |
| EV/EBITDA | 12.04 | 12.04 | 11.45 | 7.43 | 6.43 |
| P/B | 0.26 | 0.26 | 0.21 | 0.15 | 0.83 |
| Growth & Yield | |||||
| Revenue Growth | 22.3% | 22.3% | 59.2% | -16.8% | — |
| EPS Growth | -24.1% | -24.1% | 15.0% | 14.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
25.5%
EPS terminal req.
$4.26
Spread vs growth
-49.6%
5Y implied EPS CAGR
19.0%
EPS terminal req.
$5.15
Spread vs growth
-43.2%
10Y implied EPS CAGR
14.4%
EPS terminal req.
$8.30
Spread vs growth
-38.5%
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
+42.5%
Start / end P/E
11.9x → 22.3x
EPS bridge
2.84 → 2.16
Residual
-21.2%
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.