Consumer Cyclical / Packaging & ContainersNSE
$734.95
+18.30 (+2.55%)
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 16%
FCF escenarios
weak_data · normalized FCF $-522.9M · 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
42/100
C
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
$19.1B
P/E
12.3x
↓EV/EBITDA
7.4x
↓ROE
9.6%
↑Gross Margin
35.2%
↑Debt/Equity
1.04
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+6.3%
FCF CAGR
—
FCF margin
-0.4%
FCF / Net income
-0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $36.39B · net income $1.56B · FCF $-153.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $36.39B | $36.39B | $28.95B | $25.36B | $30.25B |
| Net Income | $1.56B | $1.56B | $1.33B | $621.9M | $2.44B |
| EBITDA | $4.79B | $4.79B | $3.62B | $2.46B | $4.17B |
| EPS | — | — | 50.79 | 23.64 | 89.45 |
| Gross Margin | 35.2% | 35.2% | 35.0% | 26.7% | 28.4% |
| Operating Margin | 6.9% | 6.9% | 6.6% | 3.9% | 10.3% |
| Net Margin | 4.3% | 4.3% | 4.6% | 2.5% | 8.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.04 | 1.04 | 0.98 | 0.78 | 0.72 |
| Current Ratio | 1.23 | 1.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-153.5M | $-153.5M | $-3.36B | $-522.9M | $847.6M |
| Returns | |||||
| ROE | 9.6% | 9.6% | 9.1% | 4.6% | 18.8% |
| Valuation | |||||
| P/E | 12.31 | 12.31 | 11.64 | 23.94 | 6.93 |
| EV/EBITDA | 7.39 | 7.39 | 8.20 | 10.22 | 6.20 |
| P/B | 1.18 | 1.18 | 1.06 | 1.10 | 1.30 |
| Growth & Yield | |||||
| Revenue Growth | 25.7% | 25.7% | 14.1% | -16.2% | — |
| EPS Growth | — | — | 114.8% | -73.6% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-31.6%
Start / end P/E
n/dx → n/dx
EPS bridge
50.79 → n/d
Residual
-32.2%
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.