Consumer Cyclical / Packaging & ContainersJohannesburg
$2076.00
-19.00 (-0.91%)
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 22%
FCF escenarios
weak_data · normalized FCF $424.4M · quality 46.3/100
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
36/100
D
Piotroski
5/9
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
$3.0B
P/E
6.3x
↓EV/EBITDA
191.4x
↑ROE
8.6%
↑Gross Margin
45.1%
↑Debt/Equity
0.60
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.1%
FCF CAGR
—
FCF margin
3.0%
FCF / Net income
0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.95B · net income $485.4M · FCF $424.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.95B | $13.95B | $13.29B | $12.82B | $12.37B |
| Net Income | $485.4M | $485.4M | $504.4M | $715.1M | $727.3M |
| EBITDA | $1.59B | $1.59B | $1.54B | $1.77B | $1.72B |
| EPS | — | — | 3.42 | 4.85 | 4.88 |
| Gross Margin | 45.1% | 45.1% | 45.8% | 46.9% | 46.2% |
| Operating Margin | 6.5% | 6.5% | 6.9% | 9.4% | 9.4% |
| Net Margin | 3.5% | 3.5% | 3.8% | 5.6% | 5.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.60 | 0.60 | 0.63 | 0.71 | 0.66 |
| Current Ratio | 2.42 | 2.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $424.4M | $424.4M | $789.5M | $257.9M | $-260.7M |
| Returns | |||||
| ROE | 8.6% | 8.6% | 9.4% | 14.2% | 16.2% |
| Valuation | |||||
| P/E | 6.31 | 6.31 | 865.05 | 581.10 | 600.00 |
| EV/EBITDA | 191.38 | 191.38 | 283.83 | 235.72 | 254.86 |
| P/B | 53.47 | 53.47 | 81.50 | 82.68 | 97.36 |
| Growth & Yield | |||||
| Revenue Growth | 5.0% | 5.0% | 3.6% | 3.6% | — |
| EPS Growth | — | — | -29.5% | -0.6% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-17.9%
Start / end P/E
n/dx → n/dx
EPS bridge
3.42 → n/d
Residual
-20.8%
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.