Basic Materials / Lumber & Wood ProductionBSE
$1.12
-0.02 (-1.79%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $24.0M · quality 60.3/100
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
24/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$11M
P/E
N/A
•EV/EBITDA
N/A
•ROE
10.3%
↑Gross Margin
N/A
•Debt/Equity
-0.85
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+6.9%
FCF margin
—
FCF / Net income
-0.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-29.7M · FCF $27.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Net Income | $-29.7M | $-29.7M | $-29.7M | $-192.3M |
| EBITDA | $-1.2M | $-1.2M | $-1.2M | $-163.6M |
| EPS | -3.01 | -3.01 | -3.01 | -19.49 |
| Balance Sheet | ||||
| Debt/Equity | -0.85 | -0.85 | -0.95 | -1.08 |
| Current Ratio | 0.03 | 0.03 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $27.4M | $27.4M | $21.4M | $24.0M |
| Returns | ||||
| ROE | 10.3% | 10.3% | 11.6% | 84.6% |
| Growth & Yield | ||||
| EPS Growth | 0.0% | 0.0% | 84.6% | — |
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
-59.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.01 → -3.01
Residual
-59.0%
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.