Basic Materials / Paper & Paper ProductsHKSE
$0.51
+0.10 (+25.93%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-66.4M · quality 16.3/100
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
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
$721M
P/E
N/A
•EV/EBITDA
349.6x
↑ROE
-55.8%
↓Gross Margin
1.7%
↓Debt/Equity
5.96
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.9%
FCF CAGR
—
FCF margin
-8.3%
FCF / Net income
1.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.46B · net income $-73.7M · FCF $-121.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.46B | $1.46B | $1.33B | $1.37B | $1.23B |
| Net Income | $-73.7M | $-73.7M | $24.6M | $-128.8M | $2.56B |
| EBITDA | $4.3M | $4.3M | $106.4M | $-41.1M | $534.6M |
| EPS | -0.05 | -0.05 | 0.02 | -0.09 | 7.48 |
| Gross Margin | 1.7% | 1.7% | 0.2% | — | — |
| Operating Margin | -3.4% | -3.4% | -5.8% | -9.2% | -0.4% |
| Net Margin | -5.0% | -5.0% | 1.8% | -9.4% | 208.1% |
| Balance Sheet | |||||
| Debt/Equity | 5.96 | 5.96 | 3.22 | 3.15 | — |
| Current Ratio | 1.37 | 1.37 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-121.4M | $-121.4M | $-53.1M | $-66.4M | $-652.1M |
| Returns | |||||
| ROE | -55.8% | -55.8% | 12.4% | -71.8% | — |
| Valuation | |||||
| P/E | — | — | 13.24 | — | 0.05 |
| EV/EBITDA | 349.57 | 349.57 | 8.57 | — | 0.26 |
| P/B | 5.47 | 5.47 | 1.61 | 1.66 | — |
| Growth & Yield | |||||
| Revenue Growth | 9.6% | 9.6% | -3.0% | — | — |
| EPS Growth | -405.9% | -405.9% | 118.7% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+175.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → -0.05
Residual
+175.7%
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.