Basic Materials / Agricultural InputsLSE
$365.00
+5.00 (+1.39%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $11.5M · quality 67.3/100
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
44/100
C
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
$84M
P/E
36.5x
↑EV/EBITDA
755.3x
↑ROE
1.7%
↑Gross Margin
13.8%
↓Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.5%
FCF CAGR
-40.6%
FCF margin
0.2%
FCF / Net income
0.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $583.4M · net income $2.3M · FCF $1.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $583.4M | $583.4M | $613.1M | $735.9M | $713.0M |
| Net Income | $2.3M | $2.3M | $2.8M | $6.9M | $17.1M |
| EBITDA | $11.5M | $11.5M | $12.0M | $16.7M | $28.3M |
| EPS | 0.10 | 0.10 | 0.12 | 0.30 | 0.81 |
| Gross Margin | 13.8% | 13.8% | 12.9% | 10.9% | 12.7% |
| Operating Margin | 1.5% | 1.5% | 1.2% | 1.3% | 3.0% |
| Net Margin | 0.4% | 0.4% | 0.5% | 0.9% | 2.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.16 | 0.15 | 0.13 |
| Current Ratio | 2.19 | 2.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.4M | $1.4M | $17.0M | $11.5M | $6.7M |
| Returns | |||||
| ROE | 1.7% | 1.7% | 2.1% | 5.1% | 13.1% |
| Valuation | |||||
| P/E | 36.50 | 36.50 | 2680.85 | 1295.38 | 781.15 |
| EV/EBITDA | 755.26 | 755.26 | 621.43 | 536.47 | 472.50 |
| P/B | 65.53 | 65.53 | 55.45 | 66.33 | 102.45 |
| Growth & Yield | |||||
| Revenue Growth | -4.8% | -4.8% | -16.7% | 3.2% | — |
| EPS Growth | -18.4% | -18.4% | -61.2% | -62.4% | — |
| Dividend Yield | 4.9% | 4.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
596.4%
EPS terminal req.
$32.39
Spread vs growth
-614.8%
5Y implied EPS CAGR
232.9%
EPS terminal req.
$39.19
Spread vs growth
-251.2%
10Y implied EPS CAGR
91.4%
EPS terminal req.
$63.11
Spread vs growth
-109.7%
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
+12.3%
Start / end P/E
2893.6x → 3806.0x
EPS bridge
0.12 → 0.10
Residual
-5.8%
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.