Consumer Cyclical / Packaging & ContainersNSE
$30.02
-0.19 (-0.63%)
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 17%
FCF escenarios
weak_data · normalized FCF $-435.3M · quality 39.7/100
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
34/100
D
Piotroski
3/9
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
$2.4B
P/E
19.0x
↑EV/EBITDA
6.0x
↓ROE
8.7%
↑Gross Margin
20.2%
↓Debt/Equity
0.69
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.9%
FCF CAGR
—
FCF margin
-7.8%
FCF / Net income
-1.74x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.67B · net income $253.7M · FCF $-441.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.67B | $5.67B | $5.23B | $4.63B | $4.39B |
| Net Income | $253.7M | $253.7M | $292.9M | $163.1M | $102.0M |
| EBITDA | $712.2M | $712.2M | $731.8M | $489.3M | $378.2M |
| EPS | 3.38 | 3.38 | 3.59 | 2.00 | 1.25 |
| Gross Margin | 20.2% | 20.2% | 19.5% | 22.0% | 20.9% |
| Operating Margin | 9.9% | 9.9% | 10.9% | 9.2% | 5.6% |
| Net Margin | 4.5% | 4.5% | 5.6% | 3.5% | 2.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.69 | 0.69 | 1.41 | 2.04 | 2.62 |
| Cash Flow | |||||
| Free Cash Flow | $-441.9M | $-441.9M | $-435.3M | $284.7M | $-401.0M |
| Returns | |||||
| ROE | 8.7% | 8.7% | 16.9% | 14.8% | 11.1% |
| Valuation | |||||
| P/E | 19.00 | 19.00 | — | — | — |
| EV/EBITDA | 5.96 | 5.96 | — | — | — |
| P/B | 0.77 | 0.77 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 8.4% | 8.4% | 13.0% | 5.6% | — |
| EPS Growth | -5.9% | -5.9% | 79.6% | 59.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-7.6%
EPS terminal req.
$2.66
Spread vs growth
1.8%
5Y implied EPS CAGR
-0.9%
EPS terminal req.
$3.22
Spread vs growth
-4.9%
10Y implied EPS CAGR
4.4%
EPS terminal req.
$5.19
Spread vs growth
-10.2%
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
-37.7%
Start / end P/E
13.3x → 8.8x
EPS bridge
3.59 → 3.38
Residual
+2.0%
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.