Consumer Cyclical / Packaging & ContainersNYSE
$22.69
-0.11 (-0.48%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $63.3M · quality 62.7/100
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
50/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$852M
P/E
20.4x
↑EV/EBITDA
10.4x
↑ROE
11.9%
↑Gross Margin
33.4%
↑Debt/Equity
1.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+1.0%
FCF CAGR
+1.1%
FCF margin
8.1%
FCF / Net income
1.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $825.7M · net income $34.9M · FCF $67.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $825.7M | $825.7M | $836.3M | $813.1M | $899.5M | $761.4M | $510.4M | $515.7M | $566.7M | $547.0M | $534.4M | $571.0M | $623.6M | $584.7M | $545.6M | $755.7M | $737.6M | $701.8M |
| Net Income | $34.9M | $34.9M | $7.2M | $48.9M | $60.3M | $33.5M | $36.8M | $24.3M | $-3.3M | $-9.9M | $1.1M | $17.8M | $-8.7M | $26.0M | $30.0M | $24.5M | $-42.8M | $-683000.00 |
| EBITDA | $113.8M | $113.8M | $83.1M | $95.2M | $105.2M | $70.2M | $74.5M | $60.8M | $32.5M | $55.7M | $59.2M | $66.8M | $53.8M | $67.8M | $66.0M | $72.6M | $-14.1M | — |
| EPS | 0.93 | 0.93 | 0.19 | 1.32 | 1.64 | 0.92 | 1.02 | 0.68 | -0.10 | -0.33 | 0.03 | 0.57 | -0.27 | 0.76 | 0.88 | 0.71 | -1.21 | — |
| Gross Margin | 33.4% | 33.4% | 32.4% | 31.9% | 31.5% | 27.8% | 33.7% | 33.2% | 31.6% | 28.8% | 30.3% | 30.8% | 25.9% | 29.0% | 30.0% | 26.2% | 22.3% | 24.3% |
| Operating Margin | 9.1% | 9.1% | 8.0% | 8.9% | 9.3% | 6.5% | 10.5% | 7.2% | 1.1% | 4.5% | 5.1% | 6.0% | 3.6% | 7.6% | 8.5% | 5.1% | -6.5% | 2.4% |
| Net Margin | 4.2% | 4.2% | 0.9% | 6.0% | 6.7% | 4.4% | 7.2% | 4.7% | -0.6% | -1.8% | 0.2% | 3.1% | -1.4% | 4.4% | 5.5% | 3.2% | -5.8% | -0.1% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 1.29 | 1.29 | 1.49 | 0.33 | 0.52 | 0.43 | 0.20 | 0.46 | 0.50 | 1.61 | 2.04 | 1.96 | 1.61 | 0.19 | 0.40 | 0.36 | 0.39 | — |
| Current Ratio | 1.65 | 1.65 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $67.2M | $67.2M | $54.9M | $63.3M | $48.3M | $27.0M | $33.1M | $44.0M | $56.1M | $38.6M | $21.2M | $15.9M | $14.5M | $75.4M | $40.9M | $42.2M | $25.1M | $56.3M |
| Returns | ||||||||||||||||||
| ROE | 11.9% | 11.9% | 2.6% | 16.7% | 23.5% | 16.0% | 19.4% | 14.6% | -2.2% | -10.5% | 1.1% | 18.2% | -5.9% | 11.0% | 13.0% | 11.9% | -20.2% | — |
| Valuation | ||||||||||||||||||
| P/E | 20.44 | 20.44 | 57.74 | 14.55 | 13.85 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 10.42 | 10.42 | 9.53 | 8.17 | 8.99 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 2.90 | 2.90 | 1.48 | 2.43 | 3.26 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -1.3% | -1.3% | 2.9% | -9.6% | — | 49.2% | -1.0% | -9.0% | 3.6% | 2.4% | -6.4% | -8.4% | 6.7% | 7.2% | -27.8% | 2.4% | 5.1% | — |
| EPS Growth | 389.5% | 389.5% | -85.6% | -19.5% | — | -9.8% | 50.0% | 780.0% | 69.7% | -1200.0% | -94.7% | 311.1% | -135.5% | -13.6% | 23.9% | 158.7% | — | — |
| Dividend Yield | 2.4% | 2.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
29.4%
EPS terminal req.
$2.01
Spread vs growth
360.1%
5Y implied EPS CAGR
21.2%
EPS terminal req.
$2.44
Spread vs growth
368.2%
10Y implied EPS CAGR
15.5%
EPS terminal req.
$3.92
Spread vs growth
374.0%
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
+81.2%
Start / end P/E
66.8x → 24.4x
EPS bridge
0.19 → 0.93
Residual
-247.2%
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.