Consumer Cyclical / Packaging & ContainersBSE
$13.75
-0.16 (-1.15%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $57.4M · quality 54.0/100
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
23/100
D
Piotroski
5/9
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
$309M
P/E
N/A
•EV/EBITDA
5.6x
↓ROE
-0.1%
↓Gross Margin
39.5%
↑Debt/Equity
0.74
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.3%
FCF CAGR
-30.6%
FCF margin
3.8%
FCF / Net income
-280.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.34B · net income $-181000.0 · FCF $50.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.34B | $1.34B | $1.42B | $1.58B | $1.58B |
| Net Income | $-181000.00 | $-181000.00 | $17.9M | $-14.3M | $-74.5M |
| EBITDA | $101.6M | $101.6M | $140.4M | $129.9M | $109.5M |
| EPS | -0.01 | -0.01 | 0.80 | -0.64 | -3.31 |
| Gross Margin | 39.5% | 39.5% | 37.8% | 33.4% | 34.5% |
| Operating Margin | 20.3% | 20.3% | 4.4% | 2.2% | 0.6% |
| Net Margin | -0.0% | -0.0% | 1.3% | -0.9% | -4.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.74 | 0.74 | 0.86 | 1.11 | 1.09 |
| Current Ratio | 1.37 | 1.37 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $50.7M | $50.7M | $131.7M | $57.4M | $151.5M |
| Returns | |||||
| ROE | -0.1% | -0.1% | 5.0% | -4.2% | -21.1% |
| Valuation | |||||
| P/E | — | — | 34.05 | — | — |
| EV/EBITDA | 5.61 | 5.61 | 6.42 | 5.51 | 7.58 |
| P/B | 0.87 | 0.87 | 1.72 | 1.01 | 1.27 |
| Growth & Yield | |||||
| Revenue Growth | -5.8% | -5.8% | -10.1% | 0.2% | — |
| EPS Growth | -101.3% | -101.3% | 225.0% | 80.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-54.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.80 → -0.01
Residual
-54.4%
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.