Consumer Cyclical / Packaging & ContainersTokyo
$864.00
+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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $539.1M · 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
46/100
C
Piotroski
6/9
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
$10.4B
P/E
13.6x
↓EV/EBITDA
3.7x
↓ROE
6.4%
↑Gross Margin
30.1%
↑Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.9%
FCF CAGR
—
FCF margin
-3.4%
FCF / Net income
-0.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $14.49B · net income $771.1M · FCF $-498.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $14.49B | $14.49B | $15.63B | $14.32B | $14.89B |
| Net Income | $771.1M | $771.1M | $639.9M | $294.8M | $368.9M |
| EBITDA | $2.04B | $2.04B | $2.01B | $1.62B | $1.92B |
| EPS | — | — | 52.94 | 24.30 | 29.33 |
| Gross Margin | 30.1% | 30.1% | 27.7% | 26.7% | 27.6% |
| Operating Margin | 6.8% | 6.8% | 6.0% | 3.6% | 5.6% |
| Net Margin | 5.3% | 5.3% | 4.1% | 2.1% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.19 | 0.26 | 0.32 |
| Current Ratio | 3.09 | 3.09 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-498.4M | $-498.4M | $1.41B | $539.1M | $442.3M |
| Returns | |||||
| ROE | 6.4% | 6.4% | 5.5% | 2.7% | 3.3% |
| Valuation | |||||
| P/E | 13.57 | 13.57 | 15.75 | 31.77 | 24.86 |
| EV/EBITDA | 3.71 | 3.71 | 3.14 | 4.20 | 3.36 |
| P/B | 0.86 | 0.86 | 0.86 | 0.85 | 0.81 |
| Growth & Yield | |||||
| Revenue Growth | -7.3% | -7.3% | 9.1% | -3.8% | — |
| EPS Growth | — | — | 117.9% | -17.1% | — |
| Dividend Yield | 4.4% | 4.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+8.8%
Start / end P/E
n/dx → n/dx
EPS bridge
52.94 → n/d
Residual
+4.4%
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.