Basic Materials / Paper & Paper ProductsBSE
$81.15
+3.61 (+4.66%)
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 $17.7M · 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
48/100
C
Piotroski
1/9
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
$633M
P/E
6.3x
↓EV/EBITDA
4.7x
↓ROE
15.0%
↑Gross Margin
8.2%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+15.9%
FCF CAGR
—
FCF margin
-3.6%
FCF / Net income
-0.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.85B · net income $85.4M · FCF $-65.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.85B | $1.85B | $1.97B | $2.01B | $1.19B |
| Net Income | $85.4M | $85.4M | $130.7M | $66.5M | $73.3M |
| EBITDA | $128.0M | $128.0M | $186.6M | $97.7M | $112.9M |
| EPS | 10.95 | 10.95 | 33.52 | 8.53 | 9.40 |
| Gross Margin | 8.2% | 8.2% | 8.4% | 6.3% | 11.8% |
| Operating Margin | 3.0% | 3.0% | 4.0% | 2.3% | 6.5% |
| Net Margin | 4.6% | 4.6% | 6.6% | 3.3% | 6.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.03 | 0.07 | 0.06 |
| Cash Flow | |||||
| Free Cash Flow | $-65.9M | $-65.9M | $230.6M | $17.7M | $-1.6M |
| Returns | |||||
| ROE | 15.0% | 15.0% | 26.7% | 18.3% | 24.4% |
| Valuation | |||||
| P/E | 6.34 | 6.34 | 2.85 | 4.35 | 5.57 |
| EV/EBITDA | 4.69 | 4.69 | 3.41 | 2.91 | 3.69 |
| P/B | 1.11 | 1.11 | 1.52 | 0.80 | 1.36 |
| Growth & Yield | |||||
| Revenue Growth | -5.7% | -5.7% | -2.3% | 68.7% | — |
| EPS Growth | -67.3% | -67.3% | 293.0% | -9.3% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-13.0%
EPS terminal req.
$7.20
Spread vs growth
-54.3%
5Y implied EPS CAGR
-4.5%
EPS terminal req.
$8.71
Spread vs growth
-62.9%
10Y implied EPS CAGR
2.5%
EPS terminal req.
$14.03
Spread vs growth
-69.8%
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
-9.5%
Start / end P/E
2.7x → 7.4x
EPS bridge
33.52 → 10.95
Residual
-115.5%
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.