Consumer Cyclical / Packaging & ContainersTokyo
$739.00
-9.00 (-1.20%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $89.7M · quality 55.3/100
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
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
$2.6B
P/E
7.2x
↓EV/EBITDA
0.6x
↓ROE
-2.2%
↓Gross Margin
25.9%
↓Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.0%
FCF CAGR
—
FCF margin
-3.9%
FCF / Net income
2.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.94B · net income $-109.8M · FCF $-233.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.94B | $5.94B | $5.74B | $5.42B | $4.98B |
| Net Income | $-109.8M | $-109.8M | $248.6M | $26.3M | $130.3M |
| EBITDA | $179.9M | $179.9M | $564.0M | $299.0M | $389.1M |
| EPS | -30.83 | -30.83 | 69.79 | 7.19 | 27.07 |
| Gross Margin | 25.9% | 25.9% | 26.9% | 25.9% | 27.8% |
| Operating Margin | 4.7% | 4.7% | 6.0% | 5.0% | 5.1% |
| Net Margin | -1.8% | -1.8% | 4.3% | 0.5% | 2.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.06 | 0.03 | 0.02 |
| Current Ratio | 6.17 | 6.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-233.2M | $-233.2M | $416.9M | $89.7M | $145.8M |
| Returns | |||||
| ROE | -2.2% | -2.2% | 4.9% | 0.5% | 2.3% |
| Valuation | |||||
| P/E | 7.19 | 7.19 | 11.10 | 80.39 | 21.32 |
| EV/EBITDA | 0.56 | 0.56 | -0.18 | -1.90 | -1.41 |
| P/B | 0.54 | 0.54 | 0.54 | 0.44 | 0.50 |
| Growth & Yield | |||||
| Revenue Growth | 3.5% | 3.5% | 5.8% | 8.9% | — |
| EPS Growth | -144.2% | -144.2% | 870.7% | -73.4% | — |
| Dividend Yield | 4.0% | 4.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+2.0%
Start / end P/E
n/dx → n/dx
EPS bridge
69.79 → -30.83
Residual
-2.0%
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.