Basic Materials / Paper & Paper ProductsHKSE
$0.79
-0.01 (-1.25%)
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 27% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.6B · quality 34.0/100
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
6/100
F
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
$2.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-917.9%
↓Gross Margin
-39.0%
↓Debt/Equity
32.25
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-42.2%
FCF CAGR
-54.6%
FCF margin
3.9%
FCF / Net income
-0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.19B · net income $-8.30B · FCF $240.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.19B | $6.19B | $22.73B | $26.61B | $32.00B |
| Net Income | $-8.30B | $-8.30B | $-7.41B | $-1.28B | $189.3M |
| EBITDA | $-5.27B | $-5.27B | $-3.61B | $2.52B | $4.58B |
| EPS | -2.83 | -2.83 | -2.53 | -0.45 | 0.03 |
| Gross Margin | -39.0% | -39.0% | 2.6% | 8.1% | 14.5% |
| Operating Margin | -51.2% | -51.2% | -6.2% | 0.7% | 7.3% |
| Net Margin | -134.1% | -134.1% | -32.6% | -4.8% | 0.6% |
| Balance Sheet | |||||
| Debt/Equity | 32.25 | 32.25 | 3.62 | 2.51 | 2.36 |
| Current Ratio | 0.18 | 0.18 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $240.0M | $240.0M | $2.55B | $4.08B | $2.56B |
| Returns | |||||
| ROE | -917.9% | -917.9% | -80.9% | -7.7% | 1.0% |
| Valuation | |||||
| P/E | — | — | — | — | 86.67 |
| EV/EBITDA | — | — | — | 14.10 | 10.37 |
| P/B | 2.56 | 2.56 | 0.38 | 0.35 | 0.86 |
| Growth & Yield | |||||
| Revenue Growth | -72.8% | -72.8% | -14.6% | -16.9% | — |
| EPS Growth | -11.9% | -11.9% | -462.2% | -1600.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+17.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.53 → -2.83
Residual
+17.9%
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.