Consumer Cyclical / Packaging & ContainersTokyo
$2341.00
+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 19%
FCF escenarios
weak_data · normalized FCF $-274.3M · quality 47.3/100
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
42/100
C
Piotroski
7/9
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
$2.6B
P/E
8.2x
↓EV/EBITDA
3.3x
↓ROE
3.2%
↓Gross Margin
16.6%
↓Debt/Equity
0.31
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.6%
FCF CAGR
-17.6%
FCF margin
3.8%
FCF / Net income
2.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.87B · net income $315.4M · FCF $671.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $17.87B | $17.87B | $18.10B | $17.91B | $17.06B |
| Net Income | $315.4M | $315.4M | $248.3M | $439.3M | $330.7M |
| EBITDA | $1.19B | $1.19B | $1.10B | $1.16B | $957.3M |
| EPS | — | — | — | 396.72 | 298.88 |
| Gross Margin | 16.6% | 16.6% | 14.7% | 16.5% | 15.7% |
| Operating Margin | 2.4% | 2.4% | 1.0% | 3.3% | 2.7% |
| Net Margin | 1.8% | 1.8% | 1.4% | 2.5% | 1.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.31 | 0.31 | 0.39 | 0.32 | 0.27 |
| Current Ratio | 1.11 | 1.11 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $671.2M | $671.2M | $-766.9M | $-274.3M | $1.20B |
| Returns | |||||
| ROE | 3.2% | 3.2% | 2.6% | 5.1% | 4.2% |
| Valuation | |||||
| P/E | 8.22 | 8.22 | — | 5.94 | 6.16 |
| EV/EBITDA | 3.32 | 3.32 | 3.29 | 3.00 | 2.70 |
| P/B | 0.26 | 0.26 | 0.22 | 0.30 | 0.26 |
| Growth & Yield | |||||
| Revenue Growth | -1.3% | -1.3% | 1.1% | 5.0% | — |
| EPS Growth | — | — | — | 32.7% | — |
| Dividend Yield | 2.1% | 2.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+18.0%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+15.8%
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.