Consumer Cyclical / Packaging & ContainersTokyo
$910.00
-21.00 (-2.26%)
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 $397.7M · quality 43.7/100
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
60/100
B
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
$2.9B
P/E
5.7x
↓EV/EBITDA
8.3x
↓ROE
9.1%
↑Gross Margin
32.5%
↑Debt/Equity
0.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.3%
FCF CAGR
—
FCF margin
5.7%
FCF / Net income
2.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.84B · net income $194.5M · FCF $500.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.84B | $8.84B | $8.60B | $8.13B | $5.92B |
| Net Income | $194.5M | $194.5M | $-283.9M | $147.4M | $222.1M |
| EBITDA | $288.3M | $288.3M | $-243.3M | $240.8M | $290.4M |
| EPS | — | — | -94.20 | 46.89 | 68.65 |
| Gross Margin | 32.5% | 32.5% | 28.4% | 33.2% | 40.2% |
| Operating Margin | 3.1% | 3.1% | -3.5% | 2.2% | 5.0% |
| Net Margin | 2.2% | 2.2% | -3.3% | 1.8% | 3.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.42 | 0.54 | 0.01 |
| Current Ratio | 3.59 | 3.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $500.1M | $500.1M | $397.7M | $-1.07B | $-249.7M |
| Returns | |||||
| ROE | 9.1% | 9.1% | -15.1% | 6.2% | 9.0% |
| Valuation | |||||
| P/E | 5.72 | 5.72 | — | 13.93 | 8.83 |
| EV/EBITDA | 8.34 | 8.34 | — | 10.29 | 3.72 |
| P/B | 1.28 | 1.28 | 0.94 | 0.86 | 0.79 |
| Growth & Yield | |||||
| Revenue Growth | 2.8% | 2.8% | 5.8% | 37.4% | — |
| EPS Growth | — | — | -300.9% | -31.7% | — |
| Dividend Yield | 6.4% | 6.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+54.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-94.20 → n/d
Residual
+47.7%
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.