Consumer Cyclical / Packaging & ContainersHKSE
$0.33
+0.00 (+1.56%)
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 $60000.00 · quality 49.0/100
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
30/100
D
Piotroski
2/9
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
$524M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-29.1%
↓Gross Margin
19.3%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-20.7%
FCF CAGR
—
FCF margin
0.1%
FCF / Net income
-0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $53.1M · net income $-21.1M · FCF $60000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $53.1M | $53.1M | $85.6M | $83.8M | $106.5M |
| Net Income | $-21.1M | $-21.1M | $-11.9M | $-26.0M | $-29.1M |
| EBITDA | $-16.7M | $-16.7M | $-7.2M | $-20.0M | $-14.1M |
| EPS | -0.01 | -0.01 | -0.01 | -0.02 | -0.05 |
| Gross Margin | 19.3% | 19.3% | 20.7% | 19.1% | 7.3% |
| Operating Margin | -32.8% | -32.8% | -15.7% | -17.4% | -23.1% |
| Net Margin | -39.8% | -39.8% | -13.9% | -31.1% | -27.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.00 | 0.01 | 0.07 |
| Current Ratio | 1.03 | 1.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $60000.00 | $60000.00 | $-11.3M | $6.3M | $-27.2M |
| Returns | |||||
| ROE | -29.1% | -29.1% | -12.7% | -24.6% | -22.0% |
| Valuation | |||||
| P/B | 7.23 | 7.23 | 1.08 | 2.77 | 0.60 |
| Growth & Yield | |||||
| Revenue Growth | -38.0% | -38.0% | 2.2% | -21.3% | — |
| EPS Growth | -77.0% | -77.0% | 54.0% | 70.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+151.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.01
Residual
+151.9%
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.