Consumer Cyclical / Packaging & ContainersParis
$22.80
+0.30 (+1.33%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $21.4M · quality 47.7/100
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
49/100
C
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
$421M
P/E
8.6x
↓EV/EBITDA
4.3x
↓ROE
7.3%
↑Gross Margin
36.9%
↑Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.5%
FCF CAGR
+62.0%
FCF margin
2.4%
FCF / Net income
0.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $884.5M · net income $48.3M · FCF $21.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $884.5M | $884.5M | $869.7M | $884.6M | $897.7M |
| Net Income | $48.3M | $48.3M | $59.7M | $75.4M | $51.0M |
| EBITDA | $111.5M | $111.5M | $124.2M | $142.7M | $108.1M |
| EPS | — | — | 3.23 | 4.08 | 2.76 |
| Gross Margin | 36.9% | 36.9% | 37.1% | 36.7% | 31.8% |
| Operating Margin | 7.8% | 7.8% | 9.0% | 11.2% | 7.9% |
| Net Margin | 5.5% | 5.5% | 6.9% | 8.5% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.19 | 0.24 | 0.30 |
| Current Ratio | 1.80 | 1.80 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $21.4M | $21.4M | $10.8M | $104.5M | $5.0M |
| Returns | |||||
| ROE | 7.3% | 7.3% | 9.4% | 12.8% | 9.7% |
| Valuation | |||||
| P/E | 8.64 | 8.64 | 8.85 | 7.43 | 8.22 |
| EV/EBITDA | 4.33 | 4.33 | 4.58 | 4.09 | 4.88 |
| P/B | 0.64 | 0.64 | 0.84 | 0.95 | 0.80 |
| Growth & Yield | |||||
| Revenue Growth | 1.7% | 1.7% | -1.7% | -1.5% | — |
| EPS Growth | — | — | -20.8% | 47.8% | — |
| Dividend Yield | 4.0% | 4.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-19.8%
Start / end P/E
n/dx → n/dx
EPS bridge
3.23 → n/d
Residual
-23.7%
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.