Consumer Cyclical / Packaging & ContainersJohannesburg
$1320.00
+19.00 (+1.46%)
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 18%
FCF escenarios
weak_data · normalized FCF $37.2M · quality 46.3/100
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
47/100
C
Piotroski
5/9
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
$904M
P/E
6.8x
↓EV/EBITDA
472.6x
↑ROE
13.9%
↑Gross Margin
28.7%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.0%
FCF CAGR
—
FCF margin
3.9%
FCF / Net income
0.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $945.9M · net income $121.9M · FCF $37.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $945.9M | $945.9M | $860.9M | $717.0M | $673.1M |
| Net Income | $121.9M | $121.9M | $107.3M | $68.7M | $82.7M |
| EBITDA | $191.1M | $191.1M | $170.7M | $115.8M | $133.3M |
| EPS | 1.78 | 1.78 | 1.56 | 0.99 | 1.16 |
| Gross Margin | 28.7% | 28.7% | 28.5% | 26.4% | 29.3% |
| Operating Margin | 15.1% | 15.1% | 14.0% | 10.2% | 14.9% |
| Net Margin | 12.9% | 12.9% | 12.5% | 9.6% | 12.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | — | 0.00 | 0.01 |
| Current Ratio | 5.73 | 5.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $37.2M | $37.2M | $-3.2M | $45.6M | $-94.8M |
| Returns | |||||
| ROE | 13.9% | 13.9% | 13.4% | 9.4% | 11.7% |
| Valuation | |||||
| P/E | 6.80 | 6.80 | 704.90 | 934.34 | 918.71 |
| EV/EBITDA | 472.59 | 472.59 | 441.82 | 552.70 | 568.68 |
| P/B | 103.38 | 103.38 | 94.32 | 88.15 | 107.86 |
| Growth & Yield | |||||
| Revenue Growth | 9.9% | 9.9% | 20.1% | 6.5% | — |
| EPS Growth | 13.9% | 13.9% | 57.6% | -14.8% | — |
| Dividend Yield | 5.6% | 5.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
303.9%
EPS terminal req.
$117.13
Spread vs growth
-290.0%
5Y implied EPS CAGR
140.1%
EPS terminal req.
$141.72
Spread vs growth
-126.2%
10Y implied EPS CAGR
62.5%
EPS terminal req.
$228.25
Spread vs growth
-48.6%
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
+0.8%
Start / end P/E
888.8x → 742.7x
EPS bridge
1.56 → 1.78
Residual
-2.3%
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.