Consumer Cyclical / Packaging & ContainersBSE
$705.65
+12.60 (+1.82%)
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 17%
FCF escenarios
weak_data · normalized FCF $-334.5M · quality 41.3/100
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
51/100
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
$23.4B
P/E
32.2x
↑EV/EBITDA
14.6x
↑ROE
10.6%
↑Gross Margin
45.9%
↑Debt/Equity
0.31
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+6.9%
FCF CAGR
—
FCF margin
-1.2%
FCF / Net income
-0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.87B · net income $728.7M · FCF $-102.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.87B | $8.87B | $7.81B | $6.96B | $7.26B |
| Net Income | $728.7M | $728.7M | $605.5M | $665.9M | $804.3M |
| EBITDA | $1.75B | $1.75B | $1.45B | $1.35B | $1.37B |
| EPS | — | — | 18.22 | 20.07 | 24.37 |
| Gross Margin | 45.9% | 45.9% | 43.7% | 43.0% | 39.9% |
| Operating Margin | 12.8% | 12.8% | 11.9% | 13.7% | 14.5% |
| Net Margin | 8.2% | 8.2% | 7.8% | 9.6% | 11.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.31 | 0.31 | 0.28 | 0.21 | 0.08 |
| Current Ratio | 1.49 | 1.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-102.6M | $-102.6M | $-334.5M | $-622.7M | $43.6M |
| Returns | |||||
| ROE | 10.6% | 10.6% | 9.5% | 11.2% | 14.4% |
| Valuation | |||||
| P/E | 32.22 | 32.22 | 25.99 | 42.86 | 38.29 |
| EV/EBITDA | 14.60 | 14.60 | 12.09 | 22.02 | 22.71 |
| P/B | 3.40 | 3.40 | 2.47 | 4.80 | 5.51 |
| Growth & Yield | |||||
| Revenue Growth | 13.5% | 13.5% | 12.3% | -4.2% | — |
| EPS Growth | — | — | -9.2% | -17.6% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+11.5%
Start / end P/E
n/dx → n/dx
EPS bridge
18.22 → n/d
Residual
+10.9%
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.