Basic Materials / Paper & Paper ProductsBSE
$25.32
+1.20 (+4.98%)
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 $18.9M · quality 59.0/100
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
70/100
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
$261M
P/E
4.8x
↓EV/EBITDA
3.5x
↓ROE
49.9%
↑Gross Margin
8.7%
↓Debt/Equity
0.79
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+15.6%
FCF CAGR
+20.4%
FCF margin
3.8%
FCF / Net income
0.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.39B · net income $70.1M · FCF $52.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.39B | $1.39B | $968.0M | $910.0M | $898.2M |
| Net Income | $70.1M | $70.1M | $27.8M | $5.0M | $7.6M |
| EBITDA | $106.6M | $106.6M | $51.4M | $18.7M | $18.6M |
| EPS | 6.81 | 6.81 | 2.70 | 0.49 | 0.74 |
| Gross Margin | 8.7% | 8.7% | 6.3% | 3.5% | 3.7% |
| Operating Margin | 7.6% | 7.6% | 5.2% | 1.9% | 2.0% |
| Net Margin | 5.1% | 5.1% | 2.9% | 0.6% | 0.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.79 | 0.79 | 2.23 | 3.77 | 4.12 |
| Current Ratio | 5.83 | 5.83 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $52.9M | $52.9M | $18.9M | $4.4M | $30.3M |
| Returns | |||||
| ROE | 49.9% | 49.9% | 39.5% | 11.8% | 20.4% |
| Valuation | |||||
| P/E | 4.77 | 4.77 | — | — | — |
| EV/EBITDA | 3.49 | 3.49 | — | — | — |
| P/B | 1.86 | 1.86 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 43.3% | 43.3% | 6.4% | 1.3% | — |
| EPS Growth | 152.1% | 152.1% | 453.3% | -34.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-30.9%
EPS terminal req.
$2.25
Spread vs growth
183.0%
5Y implied EPS CAGR
-16.8%
EPS terminal req.
$2.72
Spread vs growth
168.9%
10Y implied EPS CAGR
-4.3%
EPS terminal req.
$4.38
Spread vs growth
156.4%
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
-70.4%
Start / end P/E
31.7x → 3.7x
EPS bridge
2.70 → 6.81
Residual
-134.2%
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.