Basic Materials / Agricultural InputsNYSE
$119.99
-1.31 (-1.08%)
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 $113.5M · quality 56.3/100
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
46/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.3B
P/E
10.4x
↓EV/EBITDA
8.4x
↓ROE
37.1%
↑Gross Margin
27.0%
↑Debt/Equity
2.16
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
16.3%
FCF / Net income
1.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $606.0M · net income $98.7M · FCF $98.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $606.0M | $606.0M | $525.3M | $681.5M | $835.6M | $532.6M | $350.0M | $404.2M | $351.1M | $330.8M | $356.3M | — | — | — | — | — | — | — |
| Net Income | $98.7M | $98.7M | $60.9M | $172.4M | $286.8M | $78.2M | $-98.2M | $-35.0M | $-50.0M | $-72.8M | $-26.9M | $62.0M | $76.1M | $118.6M | $112.2M | $132.4M | $33.3M | $57.9M |
| EBITDA | $210.9M | $210.9M | $178.9M | $281.1M | $403.2M | $208.0M | $41.2M | $107.2M | $77.9M | $63.7M | $82.8M | $97.2M | $110.1M | $150.4M | $136.5M | $155.1M | $38.8M | $67.5M |
| EPS | 9.33 | 9.33 | 5.76 | 16.31 | 27.07 | 7.31 | -8.77 | -3.09 | — | -6.40 | -2.60 | 8.50 | 10.40 | 16.20 | 15.30 | 14.80 | 0.00 | 0.00 |
| Gross Margin | 27.0% | 27.0% | 22.6% | 34.1% | 42.2% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 21.4% | 21.4% | 17.2% | 29.8% | 38.3% | 25.3% | -10.0% | 6.8% | 1.8% | -3.1% | 6.9% | — | — | — | — | — | — | — |
| Net Margin | 16.3% | 16.3% | 11.6% | 25.3% | 34.3% | 14.7% | -28.1% | -8.7% | -14.2% | -22.0% | -7.6% | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 2.16 | 2.16 | 1.95 | 1.82 | 1.33 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 2.75 | 2.75 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $98.8M | $98.8M | $113.5M | $219.3M | $256.8M | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||||||
| ROE | 37.1% | 37.1% | 20.8% | 56.9% | 69.6% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Valuation | ||||||||||||||||||
| P/E | 10.43 | 10.43 | 13.36 | 4.26 | 3.82 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 8.41 | 8.41 | 7.24 | 4.41 | 3.87 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 4.77 | 4.77 | 2.78 | 2.43 | 2.66 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 15.4% | 15.4% | -22.9% | -18.4% | — | 52.2% | -13.4% | 15.1% | 6.1% | -7.2% | — | — | — | — | — | — | — | — |
| EPS Growth | 62.0% | 62.0% | -64.7% | -39.7% | — | 183.4% | -183.8% | — | — | -146.2% | -130.6% | -18.3% | -35.8% | 5.9% | 3.4% | — | — | — |
| Dividend Yield | 10.2% | 10.2% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
4.5%
EPS terminal req.
$10.65
Spread vs growth
57.5%
5Y implied EPS CAGR
6.7%
EPS terminal req.
$12.88
Spread vs growth
55.3%
10Y implied EPS CAGR
8.3%
EPS terminal req.
$20.75
Spread vs growth
53.7%
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
+55.2%
Start / end P/E
14.4x → 12.9x
EPS bridge
5.76 → 9.33
Residual
-6.5%
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.