Consumer Cyclical / Packaging & ContainersBSE
$29.99
+1.06 (+3.66%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $8.7M · quality 49.3/100
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
11/100
F
Piotroski
4/9
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
$297M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-322.2%
↓Gross Margin
20.5%
↓Debt/Equity
12.22
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.7%
FCF CAGR
-20.5%
FCF margin
2.0%
FCF / Net income
-0.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $174.9M · net income $-11.2M · FCF $3.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $174.9M | $174.9M | $185.8M | $171.9M | $171.1M |
| Net Income | $-11.2M | $-11.2M | $4.9M | $1.4M | $1.0M |
| EBITDA | $-8.6M | $-8.6M | $7.6M | $4.2M | $3.4M |
| EPS | -1.13 | -1.13 | 0.49 | 0.14 | 0.10 |
| Gross Margin | 20.5% | 20.5% | 19.3% | 20.8% | 20.8% |
| Operating Margin | -0.1% | -0.1% | 3.7% | 1.9% | 6.8% |
| Net Margin | -6.4% | -6.4% | 2.6% | 0.8% | 0.6% |
| Balance Sheet | |||||
| Debt/Equity | 12.22 | 12.22 | 3.08 | 5.15 | 6.85 |
| Cash Flow | |||||
| Free Cash Flow | $3.5M | $3.5M | $8.7M | $9.1M | $6.9M |
| Returns | |||||
| ROE | -322.2% | -322.2% | 33.2% | 14.2% | 12.5% |
| Valuation | |||||
| P/E | — | — | 69.24 | 146.07 | 220.50 |
| EV/EBITDA | — | — | 49.96 | 59.71 | 80.54 |
| P/B | 85.59 | 85.59 | 23.00 | 20.77 | 26.37 |
| Growth & Yield | |||||
| Revenue Growth | -5.9% | -5.9% | 8.1% | 0.5% | — |
| EPS Growth | -330.6% | -330.6% | 250.0% | 40.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+15.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.49 → -1.13
Residual
+15.9%
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.