Consumer Cyclical / Packaging & ContainersHKSE
$0.16
+0.00 (+0.00%)
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 18%
FCF escenarios
weak_data · normalized FCF $-4.7M · 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
33/100
D
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
$82M
P/E
N/A
•EV/EBITDA
-1.6x
↓ROE
-4.6%
↓Gross Margin
15.1%
↓Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.1%
FCF CAGR
—
FCF margin
-1.0%
FCF / Net income
0.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $895.3M · net income $-26.9M · FCF $-9.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $895.3M | $895.3M | $834.7M | $923.2M | $1.05B |
| Net Income | $-26.9M | $-26.9M | $17.4M | $6.5M | $357.5M |
| EBITDA | $23.4M | $23.4M | $72.0M | $61.1M | $416.2M |
| EPS | -0.05 | -0.05 | 0.03 | 0.01 | 0.68 |
| Gross Margin | 15.1% | 15.1% | 20.5% | 17.8% | 9.4% |
| Operating Margin | -3.1% | -3.1% | 1.5% | 0.9% | -8.4% |
| Net Margin | -3.0% | -3.0% | 2.1% | 0.7% | 34.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.11 | 0.14 | 0.22 |
| Current Ratio | 1.80 | 1.80 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-9.2M | $-9.2M | $-4.7M | $37.6M | $-218.6M |
| Returns | |||||
| ROE | -4.6% | -4.6% | 2.8% | 1.0% | 53.3% |
| Valuation | |||||
| P/E | — | — | 5.45 | 17.78 | 0.42 |
| EV/EBITDA | -1.61 | -1.61 | -0.75 | -0.57 | 0.03 |
| P/B | 0.14 | 0.14 | 0.15 | 0.18 | 0.22 |
| Growth & Yield | |||||
| Revenue Growth | 7.3% | 7.3% | -9.6% | -12.0% | — |
| EPS Growth | -255.9% | -255.9% | 173.8% | -98.1% | — |
| Dividend Yield | 22.6% | 22.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+6.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → -0.05
Residual
-16.4%
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.