Consumer Cyclical / Packaging & ContainersNSE
$0.81
+0.00 (+0.00%)
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 19%
FCF escenarios
weak_data · normalized FCF $-539000.00 · quality 55.3/100
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
12/100
F
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$126M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.6%
↓Gross Margin
58.3%
↑Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
-9.8%
FCF CAGR
—
FCF margin
-1.9%
FCF / Net income
0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.4M · net income $-4.3M · FCF $-157000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $8.4M | $8.4M | $6.8M | $10.3M |
| Net Income | $-4.3M | $-4.3M | $-50000.00 | $151000.00 |
| EBITDA | $-3.0M | $-3.0M | $1.1M | $1.3M |
| EPS | — | — | -0.00 | 0.00 |
| Gross Margin | 58.3% | 58.3% | 81.9% | 76.5% |
| Operating Margin | -55.0% | -55.0% | -16.5% | -0.2% |
| Net Margin | -51.2% | -51.2% | -0.7% | 1.5% |
| Balance Sheet | ||||
| Debt/Equity | 0.17 | 0.17 | 0.18 | 0.17 |
| Cash Flow | ||||
| Free Cash Flow | $-157000.00 | $-157000.00 | $-539000.00 | $-2.2M |
| Returns | ||||
| ROE | -2.6% | -2.6% | -0.0% | 0.1% |
| Valuation | ||||
| P/E | — | — | — | 1694.05 |
| EV/EBITDA | — | — | 120.33 | 219.78 |
| P/B | 0.77 | 0.77 | 0.65 | 1.53 |
| Growth & Yield | ||||
| Revenue Growth | 24.0% | 24.0% | -34.4% | — |
| EPS Growth | — | — | -130.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
-21.4%
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.