Consumer Cyclical / Packaging & ContainersNSE
$266.39
+22.01 (+10.00%)
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 19%
FCF escenarios
weak_data · normalized FCF $32.3M · quality 43.7/100
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
56/100
C
Piotroski
6/9
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
$4.6B
P/E
30.1x
↑EV/EBITDA
7.6x
↓ROE
5.3%
↑Gross Margin
40.2%
↑Debt/Equity
0.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+4.8%
FCF CAGR
-48.4%
FCF margin
1.1%
FCF / Net income
0.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.40B · net income $151.9M · FCF $69.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.40B | $6.40B | $5.61B | $5.60B | $5.57B |
| Net Income | $151.9M | $151.9M | $89.4M | $220.0M | $283.3M |
| EBITDA | $774.9M | $774.9M | $644.4M | $739.9M | $797.3M |
| EPS | — | — | 5.20 | 12.81 | 16.49 |
| Gross Margin | 40.2% | 40.2% | 38.9% | 38.0% | 35.6% |
| Operating Margin | 5.4% | 5.4% | 4.5% | 7.6% | 8.5% |
| Net Margin | 2.4% | 2.4% | 1.6% | 3.9% | 5.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.48 | 0.48 | 0.43 | 0.31 | 0.26 |
| Current Ratio | 1.25 | 1.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $69.5M | $69.5M | $-49.8M | $32.3M | $506.6M |
| Returns | |||||
| ROE | 5.3% | 5.3% | 3.3% | 8.4% | 11.6% |
| Valuation | |||||
| P/E | 30.13 | 30.13 | 36.18 | 17.15 | 10.32 |
| EV/EBITDA | 7.61 | 7.61 | 6.80 | 6.18 | 4.43 |
| P/B | 1.61 | 1.61 | 1.19 | 1.43 | 1.20 |
| Growth & Yield | |||||
| Revenue Growth | 14.1% | 14.1% | 0.3% | 0.6% | — |
| EPS Growth | — | — | -59.4% | -22.3% | — |
| Dividend Yield | 0.4% | 0.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+25.7%
Start / end P/E
n/dx → n/dx
EPS bridge
5.20 → n/d
Residual
+25.3%
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.