Basic Materials / Paper & Paper ProductsNSE
$32.51
-0.01 (-0.03%)
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 19%
FCF escenarios
weak_data · normalized FCF $13.7M · quality 51.0/100
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
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
$568M
P/E
N/A
•EV/EBITDA
N/A
•ROE
212.0%
↑Gross Margin
26.5%
↑Debt/Equity
-25.26
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.5%
FCF CAGR
—
FCF margin
0.5%
FCF / Net income
-0.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.78B · net income $-121.3M · FCF $13.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.78B | $2.78B | $2.74B | $2.33B | $2.12B |
| Net Income | $-121.3M | $-121.3M | $9.0M | $-104.5M | $-62.6M |
| EBITDA | $-7.5M | $-7.5M | $169.3M | $-5.8M | $44.6M |
| EPS | -7.11 | -7.11 | 0.54 | -6.07 | -3.61 |
| Gross Margin | 26.5% | 26.5% | 32.1% | 22.8% | 23.2% |
| Operating Margin | -2.3% | -2.3% | 4.3% | -2.6% | -0.5% |
| Net Margin | -4.4% | -4.4% | 0.3% | -4.5% | -3.0% |
| Balance Sheet | |||||
| Debt/Equity | -25.26 | -25.26 | 19.33 | 19.18 | 5.96 |
| Cash Flow | |||||
| Free Cash Flow | $13.7M | $13.7M | $15.3M | $-106.1M | $-23.2M |
| Returns | |||||
| ROE | 212.0% | 212.0% | 13.2% | -164.3% | -36.3% |
| Valuation | |||||
| P/E | — | — | 78.61 | — | — |
| EV/EBITDA | — | — | 12.04 | — | 37.08 |
| P/B | — | — | 10.65 | 7.83 | 3.64 |
| Growth & Yield | |||||
| Revenue Growth | 1.4% | 1.4% | 17.7% | 10.0% | — |
| EPS Growth | -1416.7% | -1416.7% | 108.9% | -68.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.54 → -7.11
Residual
-17.3%
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.