Consumer Cyclical / Packaging & ContainersBSE
$6.34
-0.01 (-0.16%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-6.0M · quality 66.0/100
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
14/100
F
Piotroski
0/9
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
$79M
P/E
N/A
•EV/EBITDA
N/A
•ROE
13.6%
↑Gross Margin
N/A
•Debt/Equity
-0.98
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
1.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-4.8M · FCF $-6.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | $140000.00 | — |
| Net Income | $-4.8M | $-4.8M | $90.7M | $41.2M | $1.63B |
| EBITDA | $-4.8M | $-4.8M | $113.0M | $9.7M | $1.77B |
| EPS | -0.38 | -0.38 | 7.26 | 3.30 | 130.70 |
| Gross Margin | — | — | — | -6136.4% | — |
| Operating Margin | — | — | — | -12371.4% | — |
| Net Margin | — | — | — | 29448.6% | — |
| Balance Sheet | |||||
| Debt/Equity | -0.98 | -0.98 | -1.03 | -0.09 | -0.05 |
| Current Ratio | 0.17 | 0.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.0M | $-6.0M | $-153.8M | $-2.8M | $1.82B |
| Returns | |||||
| ROE | 13.6% | 13.6% | -297.0% | -34.0% | -1004.6% |
| Growth & Yield | |||||
| EPS Growth | -105.2% | -105.2% | 120.0% | -97.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-37.8%
Start / end P/E
n/dx → n/dx
EPS bridge
7.26 → -0.38
Residual
-37.8%
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.