Basic Materials / Paper & Paper ProductsBSE
$56.50
+0.00 (+0.00%)
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 $32.8M · quality 40.7/100
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
33/100
D
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
$237M
P/E
15.6x
↓EV/EBITDA
6.3x
↓ROE
7.2%
↑Gross Margin
40.7%
↑Debt/Equity
0.78
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.7%
FCF CAGR
—
FCF margin
4.3%
FCF / Net income
1.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $760.6M · net income $19.5M · FCF $32.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $760.6M | $760.6M | $760.0M | $770.9M | $702.7M |
| Net Income | $19.5M | $19.5M | $23.1M | $22.8M | $20.2M |
| EBITDA | $71.3M | $71.3M | $70.9M | $62.7M | $53.3M |
| EPS | 4.64 | 4.64 | 5.50 | 5.43 | 4.82 |
| Gross Margin | 40.7% | 40.7% | 41.5% | 37.6% | 33.3% |
| Operating Margin | 5.1% | 5.1% | 7.4% | 6.3% | 6.5% |
| Net Margin | 2.6% | 2.6% | 3.0% | 3.0% | 2.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.78 | 0.78 | 0.84 | 0.78 | 1.00 |
| Cash Flow | |||||
| Free Cash Flow | $32.8M | $32.8M | $-7.8M | $47.9M | $-19.2M |
| Returns | |||||
| ROE | 7.2% | 7.2% | 9.2% | 10.0% | 9.8% |
| Valuation | |||||
| P/E | 15.61 | 15.61 | 12.55 | 10.24 | 9.59 |
| EV/EBITDA | 6.27 | 6.27 | 7.02 | 6.56 | 7.51 |
| P/B | 0.88 | 0.88 | 1.16 | 1.02 | 0.94 |
| Growth & Yield | |||||
| Revenue Growth | 0.1% | 0.1% | -1.4% | 9.7% | — |
| EPS Growth | -15.6% | -15.6% | 1.3% | 12.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
2.6%
EPS terminal req.
$5.01
Spread vs growth
-18.3%
5Y implied EPS CAGR
5.5%
EPS terminal req.
$6.07
Spread vs growth
-21.1%
10Y implied EPS CAGR
7.7%
EPS terminal req.
$9.77
Spread vs growth
-23.4%
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
-24.8%
Start / end P/E
13.7x → 12.2x
EPS bridge
5.50 → 4.64
Residual
+1.7%
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.