Basic Materials / Paper & Paper ProductsBSE
$5.60
-0.06 (-1.06%)
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 $-4.0M · quality 44.3/100
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
15/100
F
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
$65M
P/E
46.7x
↑EV/EBITDA
N/A
•ROE
0.8%
↑Gross Margin
N/A
•Debt/Equity
N/A
•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
—
FCF / Net income
-2.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $1.1M · FCF $-2.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $1.1M | $1.1M | $875000.00 | $-587000.00 | $4.9M |
| EBITDA | $-2.2M | $-2.2M | $-2.5M | $-3.6M | $-1.8M |
| EPS | 0.10 | 0.10 | 0.08 | -0.05 | 0.43 |
| Cash Flow | |||||
| Free Cash Flow | $-2.4M | $-2.4M | $-4.0M | $-4.4M | $-101.1M |
| Returns | |||||
| ROE | 0.8% | 0.8% | 0.6% | -0.4% | 3.5% |
| Valuation | |||||
| P/E | 46.67 | 46.67 | 53.25 | — | 17.44 |
| P/B | 0.46 | 0.46 | 0.35 | 0.42 | 0.62 |
| Growth & Yield | |||||
| EPS Growth | 25.0% | 25.0% | 260.0% | -111.6% | — |
Returns (%)
3Y implied EPS CAGR
70.6%
EPS terminal req.
$0.50
Spread vs growth
-45.6%
5Y implied EPS CAGR
43.2%
EPS terminal req.
$0.60
Spread vs growth
-18.2%
10Y implied EPS CAGR
25.5%
EPS terminal req.
$0.97
Spread vs growth
-0.5%
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
-38.1%
Start / end P/E
113.0x → 56.0x
EPS bridge
0.08 → 0.10
Residual
-12.6%
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.