Basic Materials / Agricultural InputsBSE
$189.35
+31.75 (+19.98%)
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 20%
FCF escenarios
weak_data · normalized FCF $40.3M · quality 45.3/100
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
47/100
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
$795M
P/E
12.4x
↓EV/EBITDA
8.0x
↓ROE
4.6%
↑Gross Margin
13.5%
↓Debt/Equity
1.14
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.5%
FCF CAGR
-36.6%
FCF margin
0.8%
FCF / Net income
1.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.91B · net income $32.1M · FCF $40.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.91B | $4.91B | $5.27B | $5.16B | $4.56B |
| Net Income | $32.1M | $32.1M | $69.9M | $59.0M | $114.4M |
| EBITDA | $189.8M | $189.8M | $226.6M | $195.7M | $272.8M |
| EPS | 7.65 | 7.65 | 16.63 | 14.05 | 27.23 |
| Gross Margin | 13.5% | 13.5% | 13.7% | 13.7% | 17.1% |
| Operating Margin | 2.5% | 2.5% | 2.7% | 2.4% | 4.9% |
| Net Margin | 0.7% | 0.7% | 1.3% | 1.1% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.14 | 1.14 | 1.09 | 1.25 | 0.96 |
| Current Ratio | 1.03 | 1.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $40.3M | $40.3M | $101.7M | $-94.5M | $158.3M |
| Returns | |||||
| ROE | 4.6% | 4.6% | 10.5% | 10.1% | 21.9% |
| Valuation | |||||
| P/E | 12.35 | 12.35 | 10.38 | 8.68 | 5.38 |
| EV/EBITDA | 8.03 | 8.03 | 6.08 | 5.94 | 3.96 |
| P/B | 1.14 | 1.14 | 1.09 | 0.88 | 1.18 |
| Growth & Yield | |||||
| Revenue Growth | -6.9% | -6.9% | 2.2% | 13.0% | — |
| EPS Growth | -54.0% | -54.0% | 18.4% | -48.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
30.0%
EPS terminal req.
$16.80
Spread vs growth
-84.0%
5Y implied EPS CAGR
21.6%
EPS terminal req.
$20.33
Spread vs growth
-75.6%
10Y implied EPS CAGR
15.6%
EPS terminal req.
$32.74
Spread vs growth
-69.6%
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
+16.3%
Start / end P/E
9.9x → 24.9x
EPS bridge
16.63 → 7.65
Residual
-82.5%
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.