Consumer Cyclical / Packaging & ContainersKuala Lumpur
$1.39
+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 $47.2M · quality 45.3/100
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
15/100
F
Piotroski
3/9
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
$179M
P/E
N/A
•EV/EBITDA
20.8x
↑ROE
-6.5%
↓Gross Margin
1.3%
↓Debt/Equity
0.88
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.4%
FCF CAGR
—
FCF margin
-12.7%
FCF / Net income
4.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.10B · net income $-28.6M · FCF $-139.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.10B | $1.10B | $918.5M | $1.46B | $1.34B |
| Net Income | $-28.6M | $-28.6M | $-35.5M | $38.5M | $50.9M |
| EBITDA | $23.3M | $23.3M | $19.7M | $96.2M | $80.7M |
| EPS | -0.22 | -0.22 | -0.28 | 0.30 | 0.40 |
| Gross Margin | 1.3% | 1.3% | 1.3% | 8.8% | 7.2% |
| Operating Margin | -0.8% | -0.8% | -1.7% | 4.8% | 4.8% |
| Net Margin | -2.6% | -2.6% | -3.9% | 2.6% | 3.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.88 | 0.88 | 0.48 | 0.55 | 0.80 |
| Current Ratio | 1.20 | 1.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-139.9M | $-139.9M | $47.2M | $211.2M | $-315.8M |
| Returns | |||||
| ROE | -6.5% | -6.5% | -6.8% | 7.1% | 10.0% |
| Valuation | |||||
| P/E | — | — | — | 14.90 | 10.15 |
| EV/EBITDA | 20.76 | 20.76 | 26.09 | 7.63 | 10.65 |
| P/B | 0.41 | 0.41 | 0.72 | 1.06 | 1.01 |
| Growth & Yield | |||||
| Revenue Growth | 19.9% | 19.9% | -37.2% | 8.8% | — |
| EPS Growth | 19.3% | 19.3% | -192.3% | -24.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-34.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.28 → -0.22
Residual
-34.1%
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.