Basic Materials / Paper & Paper ProductsKuala Lumpur
$0.86
+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 $-3.7M · quality 43.3/100
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
14/100
F
Piotroski
4/9
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
$262M
P/E
N/A
•EV/EBITDA
15.1x
↑ROE
-3.8%
↓Gross Margin
11.0%
↓Debt/Equity
0.60
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.8%
FCF CAGR
—
FCF margin
-1.4%
FCF / Net income
0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.43B · net income $-48.7M · FCF $-20.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.43B | $1.43B | $1.45B | $1.51B | $1.77B |
| Net Income | $-48.7M | $-48.7M | $-50.5M | $-30.8M | $-10.9M |
| EBITDA | $60.7M | $60.7M | $52.6M | $66.7M | $93.0M |
| EPS | — | — | -0.17 | -0.10 | -0.04 |
| Gross Margin | 11.0% | 11.0% | 11.6% | 11.0% | 12.6% |
| Operating Margin | -2.6% | -2.6% | -2.1% | -2.2% | 0.6% |
| Net Margin | -3.4% | -3.4% | -3.5% | -2.0% | -0.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.60 | 0.60 | 0.63 | 0.57 | 0.55 |
| Current Ratio | 0.88 | 0.88 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-20.6M | $-20.6M | $-3.7M | $25.5M | $-59.8M |
| Returns | |||||
| ROE | -3.8% | -3.8% | -4.3% | -2.5% | -0.8% |
| Valuation | |||||
| EV/EBITDA | 15.10 | 15.10 | 18.30 | 14.61 | 12.50 |
| P/B | 0.21 | 0.21 | 0.29 | 0.34 | 0.44 |
| Growth & Yield | |||||
| Revenue Growth | -1.4% | -1.4% | -3.4% | -14.9% | — |
| EPS Growth | — | — | -64.1% | -183.4% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-11.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.17 → n/d
Residual
-14.0%
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.