Consumer Cyclical / Packaging & ContainersBSE
$599.45
+10.00 (+1.70%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.7B · quality 76.0/100
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
51/100
C
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
$38.8B
P/E
10.8x
↓EV/EBITDA
5.9x
↓ROE
14.6%
↑Gross Margin
70.9%
↑Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+5.7%
FCF CAGR
-10.2%
FCF margin
6.6%
FCF / Net income
0.50x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $26.65B · net income $3.52B · FCF $1.75B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $26.65B | $26.65B | $25.29B | $24.00B | $22.56B |
| Net Income | $3.52B | $3.52B | $3.22B | $2.51B | $2.62B |
| EBITDA | $6.85B | $6.85B | $6.89B | $5.88B | $4.88B |
| EPS | — | — | 49.83 | 38.85 | 40.44 |
| Gross Margin | 70.9% | 70.9% | 70.2% | 59.0% | 55.8% |
| Operating Margin | 15.9% | 15.9% | 17.3% | 16.6% | 16.4% |
| Net Margin | 13.2% | 13.2% | 12.7% | 10.5% | 11.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.26 | 0.34 | 0.46 |
| Current Ratio | 1.51 | 1.51 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.75B | $1.75B | $1.75B | $3.16B | $2.42B |
| Returns | |||||
| ROE | 14.6% | 14.6% | 15.4% | 13.9% | 16.3% |
| Valuation | |||||
| P/E | 10.85 | 10.85 | 15.35 | 21.91 | 8.97 |
| EV/EBITDA | 5.90 | 5.90 | 7.95 | 10.02 | 5.85 |
| P/B | 1.61 | 1.61 | 2.36 | 3.03 | 1.46 |
| Growth & Yield | |||||
| Revenue Growth | 5.4% | 5.4% | 5.4% | 6.4% | — |
| EPS Growth | — | — | 28.3% | -3.9% | — |
| Dividend Yield | 1.2% | 1.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-29.3%
Start / end P/E
n/dx → n/dx
EPS bridge
49.83 → n/d
Residual
-30.5%
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.