Consumer Cyclical / Packaging & ContainersBSE
$166.95
-4.95 (-2.88%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $4.5M · quality 21.7/100
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
18/100
F
Piotroski
3/9
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
$3.6B
P/E
19.5x
↑EV/EBITDA
11.7x
↑ROE
34.2%
↑Gross Margin
16.7%
↓Debt/Equity
2.03
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+9.3%
FCF CAGR
—
FCF margin
-17.1%
FCF / Net income
-3.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.25B · net income $183.7M · FCF $-556.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $3.25B | $3.25B | $2.94B | $2.72B |
| Net Income | $183.7M | $183.7M | $93.8M | $41.8M |
| EBITDA | $397.0M | $397.0M | $223.5M | $163.8M |
| EPS | — | — | 4.38 | 1.95 |
| Gross Margin | 16.7% | 16.7% | 13.7% | 11.4% |
| Operating Margin | 9.4% | 9.4% | 5.1% | 3.2% |
| Net Margin | 5.6% | 5.6% | 3.2% | 1.5% |
| Balance Sheet | ||||
| Debt/Equity | 2.03 | 2.03 | 1.15 | 1.75 |
| Current Ratio | 0.68 | 0.68 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-556.4M | $-556.4M | $4.5M | $60.7M |
| Returns | ||||
| ROE | 34.2% | 34.2% | 26.5% | 16.1% |
| Valuation | ||||
| P/E | 19.46 | 19.46 | — | — |
| EV/EBITDA | 11.74 | 11.74 | — | — |
| P/B | 6.65 | 6.65 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 10.6% | 10.6% | 8.1% | — |
| EPS Growth | — | — | 124.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-11.3%
Start / end P/E
n/dx → n/dx
EPS bridge
4.38 → n/d
Residual
-11.3%
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.