Consumer Cyclical / Packaging & ContainersBSE
$167.00
+8.30 (+5.23%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.8B · quality 71.0/100
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
49/100
C
Piotroski
7/9
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
$12.6B
P/E
10.7x
↓EV/EBITDA
5.8x
↓ROE
9.1%
↑Gross Margin
31.2%
↑Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.4%
FCF CAGR
+71.5%
FCF margin
7.6%
FCF / Net income
1.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $23.89B · net income $1.18B · FCF $1.82B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $23.89B | $23.89B | $24.51B | $24.81B | $29.16B |
| Net Income | $1.18B | $1.18B | $879.7M | $1.23B | $496.4M |
| EBITDA | $2.27B | $2.27B | $1.82B | $5.84B | $1.74B |
| EPS | 15.65 | 15.65 | 11.65 | 16.27 | 6.57 |
| Gross Margin | 31.2% | 31.2% | 28.4% | 29.4% | 24.5% |
| Operating Margin | 5.8% | 5.8% | 3.5% | 6.0% | 2.5% |
| Net Margin | 4.9% | 4.9% | 3.6% | 5.0% | 1.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.12 | 0.22 | 0.54 |
| Cash Flow | |||||
| Free Cash Flow | $1.82B | $1.82B | $759.4M | $1.79B | $361.6M |
| Returns | |||||
| ROE | 9.1% | 9.1% | 7.4% | 10.7% | 6.6% |
| Valuation | |||||
| P/E | 10.72 | 10.72 | 23.78 | 18.86 | 30.40 |
| EV/EBITDA | 5.77 | 5.77 | 12.05 | 4.16 | 10.79 |
| P/B | 0.98 | 0.98 | 1.75 | 2.01 | 1.99 |
| Growth & Yield | |||||
| Revenue Growth | -2.5% | -2.5% | -1.2% | -14.9% | — |
| EPS Growth | 34.3% | 34.3% | -28.4% | 147.6% | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-1.8%
EPS terminal req.
$14.82
Spread vs growth
36.1%
5Y implied EPS CAGR
2.8%
EPS terminal req.
$17.93
Spread vs growth
31.6%
10Y implied EPS CAGR
6.3%
EPS terminal req.
$28.88
Spread vs growth
28.0%
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
-18.6%
Start / end P/E
17.9x → 10.7x
EPS bridge
11.65 → 15.65
Residual
-13.9%
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.