Consumer Cyclical / Packaging & ContainersOslo
$33.70
+0.15 (+0.45%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $155.1M · quality 57.0/100
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
38/100
D
Piotroski
7/9
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
$9.1B
P/E
13.6x
↓EV/EBITDA
48.7x
↑ROE
18.2%
↑Gross Margin
38.0%
↑Debt/Equity
1.26
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.6%
FCF CAGR
+89.6%
FCF margin
14.2%
FCF / Net income
2.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.21B · net income $61.6M · FCF $171.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.21B | $1.21B | $1.16B | $1.13B | $1.02B |
| Net Income | $61.6M | $61.6M | $60.9M | $67.1M | $10.9M |
| EBITDA | $193.4M | $193.4M | $189.1M | $166.0M | $133.1M |
| EPS | 0.23 | 0.23 | 0.23 | 0.25 | 0.04 |
| Gross Margin | 38.0% | 38.0% | 37.8% | 36.4% | 33.4% |
| Operating Margin | 9.2% | 9.2% | 8.8% | 9.2% | 4.7% |
| Net Margin | 5.1% | 5.1% | 5.3% | 5.9% | 1.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.26 | 1.26 | 1.16 | 1.13 | 1.60 |
| Current Ratio | 1.53 | 1.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $171.1M | $171.1M | $139.3M | $155.1M | $25.1M |
| Returns | |||||
| ROE | 18.2% | 18.2% | 17.8% | 21.9% | 4.2% |
| Valuation | |||||
| P/E | 13.59 | 13.59 | 194.78 | 117.40 | 601.25 |
| EV/EBITDA | 48.74 | 48.74 | 65.69 | 49.59 | 51.58 |
| P/B | 26.74 | 26.74 | 35.23 | 25.79 | 24.95 |
| Growth & Yield | |||||
| Revenue Growth | 4.2% | 4.2% | 2.2% | 10.6% | — |
| EPS Growth | 0.0% | 0.0% | -8.0% | 525.0% | — |
| Dividend Yield | 6.1% | 6.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
135.1%
EPS terminal req.
$2.99
Spread vs growth
-135.1%
5Y implied EPS CAGR
73.5%
EPS terminal req.
$3.62
Spread vs growth
-73.5%
10Y implied EPS CAGR
38.2%
EPS terminal req.
$5.83
Spread vs growth
-38.2%
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
-15.2%
Start / end P/E
186.1x → 146.5x
EPS bridge
0.23 → 0.23
Residual
-0.0%
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.