Basic Materials / Paper & Paper ProductsBSE
$74.27
-0.82 (-1.09%)
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 $-1.1B · quality 33.7/100
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
29/100
D
Piotroski
3/9
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
$6.5B
P/E
15.5x
↓EV/EBITDA
8.8x
↓ROE
3.4%
↑Gross Margin
44.6%
↑Debt/Equity
0.71
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-5.9%
FCF CAGR
—
FCF margin
-9.9%
FCF / Net income
-2.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.85B · net income $419.5M · FCF $-1.08B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.85B | $10.85B | $11.00B | $12.06B | $13.02B |
| Net Income | $419.5M | $419.5M | $1.15B | $1.84B | $1.36B |
| EBITDA | $1.68B | $1.68B | $2.49B | $3.35B | $3.15B |
| EPS | — | — | 13.20 | 21.07 | 15.60 |
| Gross Margin | 44.6% | 44.6% | 49.7% | 52.6% | 52.8% |
| Operating Margin | 8.9% | 8.9% | 17.1% | 25.2% | 25.7% |
| Net Margin | 3.9% | 3.9% | 10.5% | 15.2% | 10.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.71 | 0.71 | 0.54 | 0.46 | 0.53 |
| Current Ratio | 0.66 | 0.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.08B | $-1.08B | $-1.36B | $1.22B | $3.10B |
| Returns | |||||
| ROE | 3.4% | 3.4% | 9.5% | 16.4% | 14.1% |
| Valuation | |||||
| P/E | 15.54 | 15.54 | 7.98 | 7.71 | 8.60 |
| EV/EBITDA | 8.78 | 8.78 | 6.29 | 5.56 | 5.35 |
| P/B | 0.53 | 0.53 | 0.76 | 1.26 | 1.21 |
| Growth & Yield | |||||
| Revenue Growth | -1.3% | -1.3% | -8.8% | -7.4% | — |
| EPS Growth | — | — | -37.4% | 35.1% | — |
| Dividend Yield | 3.3% | 3.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-30.9%
Start / end P/E
n/dx → n/dx
EPS bridge
13.20 → n/d
Residual
-34.3%
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.