Consumer Cyclical / Packaging & ContainersBSE
$57.59
-1.37 (-2.32%)
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 16%
FCF escenarios
weak_data · normalized FCF $73.6M · quality 37.3/100
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
38/100
D
Piotroski
4/9
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
$482M
P/E
5.9x
↓EV/EBITDA
8.9x
↓ROE
8.7%
↑Gross Margin
26.3%
↓Debt/Equity
1.25
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.1%
FCF CAGR
—
FCF margin
-4.5%
FCF / Net income
-1.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.26B · net income $32.4M · FCF $-56.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.26B | $1.26B | $1.05B | $1.08B | $1.27B |
| Net Income | $32.4M | $32.4M | $11.9M | $14.7M | $10.6M |
| EBITDA | $102.5M | $102.5M | $68.7M | $69.1M | $60.0M |
| EPS | 3.87 | 3.87 | 1.42 | 1.76 | 1.27 |
| Gross Margin | 26.3% | 26.3% | 44.0% | 25.1% | 22.0% |
| Operating Margin | 4.9% | 4.9% | 4.6% | 4.7% | 5.3% |
| Net Margin | 2.6% | 2.6% | 1.1% | 1.4% | 0.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.25 | 1.25 | 1.13 | 1.32 | 1.56 |
| Current Ratio | 1.35 | 1.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-56.5M | $-56.5M | $73.6M | $82.4M | $-14.1M |
| Returns | |||||
| ROE | 8.7% | 8.7% | 3.5% | 4.5% | 3.3% |
| Valuation | |||||
| P/E | 5.88 | 5.88 | 43.06 | 10.62 | 18.50 |
| EV/EBITDA | 8.94 | 8.94 | 12.88 | 8.33 | 11.49 |
| P/B | 1.29 | 1.29 | 1.52 | 0.48 | 0.62 |
| Growth & Yield | |||||
| Revenue Growth | 20.5% | 20.5% | -3.1% | -14.5% | — |
| EPS Growth | 172.5% | 172.5% | -19.3% | 38.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
9.7%
EPS terminal req.
$5.11
Spread vs growth
162.8%
5Y implied EPS CAGR
9.8%
EPS terminal req.
$6.18
Spread vs growth
162.7%
10Y implied EPS CAGR
9.9%
EPS terminal req.
$9.96
Spread vs growth
162.6%
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
-5.1%
Start / end P/E
42.8x → 14.9x
EPS bridge
1.42 → 3.87
Residual
-112.5%
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.