Consumer Defensive / Packaged FoodsBSE
$12.01
+0.21 (+1.78%)
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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-349.7M · quality 48.7/100
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
25/100
D
Piotroski
5/9
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
$3.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-17.1%
↓Gross Margin
8.2%
↓Debt/Equity
0.40
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-3.4%
FCF / Net income
0.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $927.8M · net income $-136.9M · FCF $-31.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $927.8M | $927.8M | $167.1M | $78.1M | — |
| Net Income | $-136.9M | $-136.9M | $-330.5M | $-89.4M | $-2.0M |
| EBITDA | $-45.2M | $-45.2M | $-234.9M | $-72.4M | $-994000.00 |
| EPS | -0.53 | -0.53 | -1.28 | -0.67 | -0.02 |
| Gross Margin | 8.2% | 8.2% | -16.2% | 8.1% | — |
| Operating Margin | -11.0% | -11.0% | -188.8% | -106.7% | — |
| Net Margin | -14.8% | -14.8% | -197.7% | -114.4% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.40 | 0.40 | 0.30 | 0.25 | 0.05 |
| Cash Flow | |||||
| Free Cash Flow | $-31.4M | $-31.4M | $-349.7M | $-736.0M | $227000.00 |
| Returns | |||||
| ROE | -17.1% | -17.1% | -35.2% | -7.5% | -0.4% |
| Valuation | |||||
| P/B | 3.85 | 3.85 | 5.63 | 4.09 | 13.32 |
| Growth & Yield | |||||
| Revenue Growth | 455.2% | 455.2% | 114.0% | — | — |
| EPS Growth | 58.6% | 58.6% | -91.0% | -3250.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+203.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.28 → -0.53
Residual
+203.3%
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.