Consumer Cyclical / Packaging & ContainersBSE
$6.32
+0.09 (+1.44%)
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 20%
FCF escenarios
weak_data · normalized FCF $7.9M · quality 52.3/100
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
53/100
C
Piotroski
5/9
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
$139M
P/E
27.5x
↑EV/EBITDA
7.3x
↓ROE
2.2%
↓Gross Margin
26.5%
↓Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-21.4%
FCF CAGR
—
FCF margin
5.4%
FCF / Net income
2.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $272.4M · net income $5.1M · FCF $14.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $272.4M | $272.4M | $301.2M | $282.0M | $560.7M |
| Net Income | $5.1M | $5.1M | $8.5M | $-17.7M | $8.6M |
| EBITDA | $19.0M | $19.0M | $20.8M | $-6.7M | $19.3M |
| EPS | — | — | 0.39 | -0.81 | 0.39 |
| Gross Margin | 26.5% | 26.5% | 24.2% | 7.4% | 10.1% |
| Operating Margin | 2.8% | 2.8% | 3.2% | -5.1% | 3.4% |
| Net Margin | 1.9% | 1.9% | 2.8% | -6.3% | 1.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.11 | 0.15 | 0.04 |
| Current Ratio | 2.60 | 2.60 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $14.6M | $14.6M | $7.9M | $-14.8M | $-11.4M |
| Returns | |||||
| ROE | 2.2% | 2.2% | 3.8% | -8.2% | 3.7% |
| Valuation | |||||
| P/E | 27.48 | 27.48 | 17.46 | — | — |
| EV/EBITDA | 7.25 | 7.25 | 7.50 | — | — |
| P/B | 0.61 | 0.61 | 0.66 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -9.6% | -9.6% | 6.8% | -49.7% | — |
| EPS Growth | — | — | 148.1% | -307.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
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
+2.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.39 → n/d
Residual
+2.3%
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.