Consumer Cyclical / Packaging & ContainersNSE
$186.78
-5.94 (-3.08%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $316.4M · quality 51.3/100
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
49/100
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
$4.5B
P/E
10.8x
↓EV/EBITDA
7.1x
↓ROE
14.7%
↑Gross Margin
36.0%
↑Debt/Equity
0.42
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+14.6%
FCF CAGR
+15.2%
FCF margin
5.0%
FCF / Net income
0.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.14B · net income $395.0M · FCF $360.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.14B | $7.14B | $5.59B | $4.95B | $4.74B |
| Net Income | $395.0M | $395.0M | $111.1M | $8.1M | $36.1M |
| EBITDA | $777.8M | $777.8M | $572.3M | $301.6M | $243.8M |
| EPS | — | — | 5.03 | 0.38 | 1.68 |
| Gross Margin | 36.0% | 36.0% | 40.0% | 24.7% | 26.2% |
| Operating Margin | 7.4% | 7.4% | 5.7% | 2.0% | 2.6% |
| Net Margin | 5.5% | 5.5% | 2.0% | 0.2% | 0.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.42 | 0.42 | 0.70 | 1.25 | 0.92 |
| Current Ratio | 1.74 | 1.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $360.1M | $360.1M | $316.4M | $-468.3M | $235.4M |
| Returns | |||||
| ROE | 14.7% | 14.7% | 5.4% | 0.4% | 2.0% |
| Valuation | |||||
| P/E | 10.77 | 10.77 | 22.46 | 270.26 | 50.80 |
| EV/EBITDA | 7.13 | 7.13 | 6.75 | 14.68 | 14.25 |
| P/B | 1.67 | 1.67 | 1.21 | 1.22 | 1.02 |
| Growth & Yield | |||||
| Revenue Growth | 27.6% | 27.6% | 13.1% | 4.3% | — |
| EPS Growth | — | — | 1223.7% | -77.4% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-15.3%
Start / end P/E
n/dx → n/dx
EPS bridge
5.03 → n/d
Residual
-15.7%
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.