Basic Materials / Paper & Paper ProductsShanghai
$1.37
+0.02 (+1.48%)
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 14%
FCF escenarios
weak_data · normalized FCF $1.8B · quality 27.0/100
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
8/100
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
$8.6B
P/E
N/A
•EV/EBITDA
16.5x
↑ROE
-7.4%
↓Gross Margin
6.1%
↓Debt/Equity
1.58
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.4%
FCF CAGR
—
FCF margin
6.3%
FCF / Net income
-1.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.78B · net income $-1.14B · FCF $1.82B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $28.78B | $28.78B | $29.23B | $29.33B | $34.01B |
| Net Income | $-1.14B | $-1.14B | $-450.6M | $156.2M | $-2.26B |
| EBITDA | $1.71B | $1.71B | $2.56B | $3.10B | $287.9M |
| EPS | -0.20 | -0.20 | -0.10 | 0.04 | -0.52 |
| Gross Margin | 6.1% | 6.1% | 7.4% | 9.9% | 7.2% |
| Operating Margin | 0.1% | 0.1% | 1.6% | 3.1% | 0.1% |
| Net Margin | -3.9% | -3.9% | -1.5% | 0.5% | -6.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.58 | 1.58 | 1.65 | 2.20 | 2.26 |
| Current Ratio | 0.42 | 0.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.82B | $1.82B | $1.97B | $1.15B | $-3.58B |
| Returns | |||||
| ROE | -7.4% | -7.4% | -3.0% | 1.1% | -16.6% |
| Valuation | |||||
| P/E | — | — | — | 47.75 | — |
| EV/EBITDA | 16.47 | 16.47 | 16.58 | 10.81 | 147.87 |
| P/B | 0.56 | 0.56 | 1.38 | 0.54 | 1.15 |
| Growth & Yield | |||||
| Revenue Growth | -1.5% | -1.5% | -0.4% | -13.8% | — |
| EPS Growth | -100.0% | -100.0% | -350.0% | 107.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-23.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → -0.20
Residual
-23.0%
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.