Consumer Cyclical / Packaging & ContainersBSE
$167.00
+0.00 (+0.00%)
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 $55.4M · quality 43.3/100
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
51/100
C
Piotroski
4/9
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
$944M
P/E
14.1x
↓EV/EBITDA
7.7x
↓ROE
16.2%
↑Gross Margin
24.1%
↓Debt/Equity
0.43
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.2%
FCF CAGR
—
FCF margin
-1.3%
FCF / Net income
-0.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.50B · net income $82.7M · FCF $-19.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.50B | $1.50B | $1.37B | $1.32B | $1.45B |
| Net Income | $82.7M | $82.7M | $90.2M | $110.9M | $91.3M |
| EBITDA | $146.8M | $146.8M | $154.4M | $180.8M | $161.9M |
| EPS | 14.64 | 14.64 | 15.96 | 19.59 | 16.15 |
| Gross Margin | 24.1% | 24.1% | 23.4% | 23.8% | 20.9% |
| Operating Margin | 8.6% | 8.6% | 10.2% | 12.7% | 11.6% |
| Net Margin | 5.5% | 5.5% | 6.6% | 8.4% | 6.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 0.57 | 0.59 | 1.29 |
| Current Ratio | 4.64 | 4.64 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-19.5M | $-19.5M | $55.4M | $114.4M | $-7.7M |
| Returns | |||||
| ROE | 16.2% | 16.2% | 20.6% | 31.9% | 38.5% |
| Valuation | |||||
| P/E | 14.10 | 14.10 | 10.35 | 6.89 | 8.50 |
| EV/EBITDA | 7.72 | 7.72 | 6.99 | 5.36 | 6.67 |
| P/B | 1.84 | 1.84 | 2.14 | 2.19 | 3.27 |
| Growth & Yield | |||||
| Revenue Growth | 9.3% | 9.3% | 3.7% | -8.7% | — |
| EPS Growth | -8.3% | -8.3% | -18.5% | 21.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
0.4%
EPS terminal req.
$14.82
Spread vs growth
-8.7%
5Y implied EPS CAGR
4.1%
EPS terminal req.
$17.93
Spread vs growth
-12.4%
10Y implied EPS CAGR
7.0%
EPS terminal req.
$28.88
Spread vs growth
-15.3%
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
-7.2%
Start / end P/E
11.3x → 11.4x
EPS bridge
15.96 → 14.64
Residual
-0.1%
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.