Consumer Cyclical / Packaging & ContainersOslo
$9.22
+0.08 (+0.87%)
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 21%
FCF escenarios
weak_data · normalized FCF $-143.7M · quality 58.0/100
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
21/100
D
Piotroski
2/9
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
$2.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-43.8%
↓Gross Margin
49.6%
↑Debt/Equity
0.66
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.8%
FCF CAGR
—
FCF margin
-6.8%
FCF / Net income
0.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.94B · net income $-1.16B · FCF $-201.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.94B | $2.94B | $4.86B | $4.52B | $4.29B |
| Net Income | $-1.16B | $-1.16B | $-279.1M | $1.21B | $-311.3M |
| EBITDA | $-727.3M | $-727.3M | $-437.1M | $-520.4M | $459.5M |
| EPS | -4.91 | -4.91 | -1.36 | 5.53 | 0.03 |
| Gross Margin | 49.6% | 49.6% | 48.6% | 44.9% | 45.7% |
| Operating Margin | -4.1% | -4.1% | 7.7% | 3.1% | 2.4% |
| Net Margin | -39.4% | -39.4% | -5.7% | 26.7% | -7.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.66 | 0.66 | 0.54 | 0.48 | 0.76 |
| Current Ratio | 3.08 | 3.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-201.1M | $-201.1M | $-143.7M | $-84.2M | $-484.4M |
| Returns | |||||
| ROE | -43.8% | -43.8% | -7.9% | 37.5% | -10.4% |
| Valuation | |||||
| P/E | — | — | — | 4.95 | 772.62 |
| EV/EBITDA | — | — | — | — | 13.79 |
| P/B | 0.80 | 0.80 | 2.70 | 1.77 | 1.60 |
| Growth & Yield | |||||
| Revenue Growth | -39.4% | -39.4% | 7.5% | 5.3% | — |
| EPS Growth | -261.0% | -261.0% | -124.6% | 18333.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-48.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.36 → -4.91
Residual
-48.9%
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.