Basic Materials / Agricultural InputsIstanbul
$154.50
+5.50 (+3.69%)
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 32% · confianza 22%
FCF escenarios
weak_data · normalized FCF $1.8B · quality 46.3/100
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
34/100
D
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
$57.0B
P/E
N/A
•EV/EBITDA
109.2x
↑ROE
-17.7%
↓Gross Margin
3.6%
↓Debt/Equity
0.44
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.7%
FCF CAGR
—
FCF margin
3.3%
FCF / Net income
-0.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $53.91B · net income $-5.72B · FCF $1.76B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $53.91B | $53.91B | $76.17B | $62.28B | $54.99B |
| Net Income | $-5.72B | $-5.72B | $528.9M | $-1.61B | $1.39B |
| EBITDA | $559.7M | $559.7M | $5.17B | $1.17B | $4.14B |
| EPS | -16.04 | -16.04 | 1.44 | -4.35 | 3.75 |
| Gross Margin | 3.6% | 3.6% | 10.3% | 2.8% | 5.1% |
| Operating Margin | -1.9% | -1.9% | 2.8% | -4.2% | -0.4% |
| Net Margin | -10.6% | -10.6% | 0.7% | -2.6% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.44 | 0.44 | 0.43 | 0.42 | 0.31 |
| Current Ratio | 0.77 | 0.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.76B | $1.76B | $3.77B | $1.49B | $-519.8M |
| Returns | |||||
| ROE | -17.7% | -17.7% | 1.3% | -5.1% | 5.6% |
| Valuation | |||||
| P/E | — | — | 44.85 | — | 13.31 |
| EV/EBITDA | 109.23 | 109.23 | 5.53 | 14.89 | 4.69 |
| P/B | 1.70 | 1.70 | 0.59 | 0.43 | 0.74 |
| Growth & Yield | |||||
| Revenue Growth | -29.2% | -29.2% | 22.3% | 13.3% | — |
| EPS Growth | -1215.4% | -1215.4% | 133.1% | -215.8% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+42.5%
Start / end P/E
n/dx → n/dx
EPS bridge
1.44 → -16.04
Residual
+42.3%
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.