Consumer Cyclical / Packaging & ContainersBSE
$151.15
+1.05 (+0.70%)
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 $171.3M · 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
68/100
B
Piotroski
8/9
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
$13.4B
P/E
83.0x
↑EV/EBITDA
22.2x
↑ROE
6.6%
↑Gross Margin
47.0%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+60.3%
FCF CAGR
—
FCF margin
24.2%
FCF / Net income
3.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.37B · net income $268.0M · FCF $1.06B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.37B | $4.37B | $3.95B | $980.4M | $1.06B |
| Net Income | $268.0M | $268.0M | $235.6M | $20.6M | $85.7M |
| EBITDA | $604.1M | $604.1M | $507.0M | $103.7M | $178.0M |
| EPS | 3.02 | 3.02 | 2.65 | 0.23 | 0.96 |
| Gross Margin | 47.0% | 47.0% | 45.9% | 29.8% | 33.4% |
| Operating Margin | 7.9% | 7.9% | 7.7% | 2.6% | 10.5% |
| Net Margin | 6.1% | 6.1% | 6.0% | 2.1% | 8.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.05 | 0.49 | — |
| Current Ratio | 3.62 | 3.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.06B | $1.06B | $171.3M | $-223.9M | $-39.4M |
| Returns | |||||
| ROE | 6.6% | 6.6% | 6.3% | 2.2% | 9.4% |
| Valuation | |||||
| P/E | 83.05 | 83.05 | — | — | — |
| EV/EBITDA | 22.25 | 22.25 | — | — | — |
| P/B | 3.32 | 3.32 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 10.8% | 10.8% | 302.5% | -7.7% | — |
| EPS Growth | 13.8% | 13.8% | 1041.2% | -75.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
64.4%
EPS terminal req.
$13.41
Spread vs growth
-50.5%
5Y implied EPS CAGR
40.0%
EPS terminal req.
$16.23
Spread vs growth
-26.1%
10Y implied EPS CAGR
24.1%
EPS terminal req.
$26.14
Spread vs growth
-10.3%
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
+7.9%
Start / end P/E
52.8x → 50.0x
EPS bridge
2.65 → 3.02
Residual
-0.7%
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.