Consumer Cyclical / Packaging & ContainersSES
$0.29
+0.01 (+5.45%)
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 $9.5M · quality 33.7/100
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
4/9
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
$20M
P/E
N/A
•EV/EBITDA
8.7x
↓ROE
-1.1%
↓Gross Margin
18.3%
↓Debt/Equity
0.84
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.8%
FCF CAGR
—
FCF margin
-1.7%
FCF / Net income
1.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $618.3M · net income $-5.6M · FCF $-10.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $618.3M | $618.3M | $687.9M | $691.6M | $603.5M |
| Net Income | $-5.6M | $-5.6M | $-18.9M | $-13.5M | $-36.3M |
| EBITDA | $43.6M | $43.6M | $66.1M | $67.3M | $33.7M |
| EPS | — | — | -0.27 | -0.19 | -0.52 |
| Gross Margin | 18.3% | 18.3% | 18.2% | 17.5% | 15.1% |
| Operating Margin | 0.5% | 0.5% | 0.3% | 0.1% | -5.1% |
| Net Margin | -0.9% | -0.9% | -2.7% | -2.0% | -6.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.84 | 0.84 | 0.79 | 0.80 | 0.72 |
| Current Ratio | 1.22 | 1.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-10.4M | $-10.4M | $25.2M | $9.5M | $11.7M |
| Returns | |||||
| ROE | -1.1% | -1.1% | -3.7% | -2.6% | -6.8% |
| Valuation | |||||
| EV/EBITDA | 8.66 | 8.66 | 5.56 | 5.54 | 10.31 |
| P/B | 0.04 | 0.04 | 0.06 | 0.08 | 0.06 |
| Growth & Yield | |||||
| Revenue Growth | -10.1% | -10.1% | -0.5% | 14.6% | — |
| EPS Growth | — | — | -39.9% | 62.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.27 → n/d
Residual
-17.1%
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.