Consumer Cyclical / Packaging & ContainersHKSE
$0.51
+0.01 (+3.03%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-9.9M · quality 64.3/100
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
32/100
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
$221M
P/E
N/A
•EV/EBITDA
N/A
•ROE
9.9%
↑Gross Margin
7.4%
↓Debt/Equity
-1.38
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-41.7%
FCF CAGR
—
FCF margin
-12.7%
FCF / Net income
0.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $76.2M · net income $-32.6M · FCF $-9.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $76.2M | $76.2M | $252.9M | $340.9M | $385.2M |
| Net Income | $-32.6M | $-32.6M | $-105.6M | $-68.3M | $-49.6M |
| EBITDA | $-26.9M | $-26.9M | $-92.7M | $-57.5M | $-2.7M |
| EPS | — | — | -0.32 | -0.31 | -0.26 |
| Gross Margin | 7.4% | 7.4% | -1.7% | 2.7% | 15.0% |
| Operating Margin | -45.1% | -45.1% | -28.9% | -17.4% | -1.6% |
| Net Margin | -42.7% | -42.7% | -41.7% | -20.0% | -12.9% |
| Balance Sheet | |||||
| Debt/Equity | -1.38 | -1.38 | -1.57 | -2.21 | -2.87 |
| Current Ratio | 0.27 | 0.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-9.7M | $-9.7M | $-9.9M | $-59.7M | $-19.7M |
| Returns | |||||
| ROE | 9.9% | 9.9% | 33.8% | 33.1% | 34.1% |
| Growth & Yield | |||||
| Revenue Growth | -69.9% | -69.9% | -25.8% | -11.5% | — |
| EPS Growth | — | — | -4.4% | -21.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+67.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.32 → n/d
Residual
+67.2%
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.