Consumer Cyclical / Packaging & ContainersBSE
$66.02
+2.82 (+4.46%)
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 14%
FCF escenarios
weak_data · normalized FCF $-69.8M · quality 25.7/100
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
17/100
F
Piotroski
6/9
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
$1.6B
P/E
N/A
•EV/EBITDA
14.9x
↑ROE
-6.1%
↓Gross Margin
20.8%
↓Debt/Equity
1.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.3%
FCF CAGR
+19.5%
FCF margin
8.0%
FCF / Net income
-2.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.76B · net income $-287.8M · FCF $624.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.76B | $7.76B | $7.38B | $9.65B | $8.33B |
| Net Income | $-287.8M | $-287.8M | $-332.3M | $150.5M | $-125.9M |
| EBITDA | $554.0M | $554.0M | $531.0M | $2.91B | $1.02B |
| EPS | -12.22 | -12.22 | -14.11 | 6.39 | -5.35 |
| Gross Margin | 20.8% | 20.8% | 22.1% | 16.2% | 17.7% |
| Operating Margin | 0.4% | 0.4% | -0.5% | 2.1% | 2.5% |
| Net Margin | -3.7% | -3.7% | -4.5% | 1.6% | -1.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.45 | 1.45 | 1.52 | 1.20 | 9.18 |
| Cash Flow | |||||
| Free Cash Flow | $624.0M | $624.0M | $-572.6M | $-69.8M | $365.6M |
| Returns | |||||
| ROE | -6.1% | -6.1% | -6.7% | 2.8% | -16.8% |
| Valuation | |||||
| P/E | — | — | — | 7.44 | — |
| EV/EBITDA | 14.86 | 14.86 | 16.74 | 2.50 | 8.51 |
| P/B | 0.33 | 0.33 | 0.30 | 0.21 | 2.58 |
| Growth & Yield | |||||
| Revenue Growth | 5.1% | 5.1% | -23.5% | 15.8% | — |
| EPS Growth | 13.4% | 13.4% | -320.8% | 219.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-14.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-14.11 → -12.22
Residual
-14.3%
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.