Consumer Cyclical / Packaging & ContainersBSE
$112.00
-5.00 (-4.27%)
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 33% · confianza 19%
FCF escenarios
weak_data · normalized FCF $136.0M · quality 48.0/100
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
34/100
D
Piotroski
3/9
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
$1.7B
P/E
34.4x
↑EV/EBITDA
12.9x
↑ROE
19.0%
↑Gross Margin
23.7%
↓Debt/Equity
2.65
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
6.3%
FCF / Net income
4.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.71B · net income $36.0M · FCF $170.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.71B | $2.71B | — | — | — |
| Net Income | $36.0M | $36.0M | $145.1M | $-2.1M | $-1.9M |
| EBITDA | $151.0M | $151.0M | $145.5M | $-1.8M | $1.0M |
| EPS | 2.44 | 2.44 | 6.49 | -0.09 | -2.00 |
| Gross Margin | 23.7% | 23.7% | — | — | — |
| Operating Margin | 4.0% | 4.0% | — | — | — |
| Net Margin | 1.3% | 1.3% | — | — | — |
| Balance Sheet | |||||
| Debt/Equity | 2.65 | 2.65 | -0.14 | -1.00 | -1.01 |
| Cash Flow | |||||
| Free Cash Flow | $170.3M | $170.3M | $136.0M | $50000.00 | $-3.3M |
| Returns | |||||
| ROE | 19.0% | 19.0% | -275.4% | 1.1% | 1.0% |
| Valuation | |||||
| P/E | 34.36 | 34.36 | — | — | — |
| EV/EBITDA | 12.92 | 12.92 | — | — | — |
| P/B | 8.72 | 8.72 | — | — | — |
| Growth & Yield | |||||
| EPS Growth | -62.4% | -62.4% | 7311.1% | 95.5% | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
59.7%
EPS terminal req.
$9.94
Spread vs growth
-122.1%
5Y implied EPS CAGR
37.6%
EPS terminal req.
$12.03
Spread vs growth
-100.0%
10Y implied EPS CAGR
23.0%
EPS terminal req.
$19.37
Spread vs growth
-85.4%
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
+143.7%
Start / end P/E
7.1x → 45.9x
EPS bridge
6.49 → 2.44
Residual
-340.0%
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.