Basic Materials / Paper & Paper ProductsBSE
$49.12
-0.69 (-1.39%)
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 $-477.5M · quality 39.7/100
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
41/100
C
Piotroski
7/9
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
$933M
P/E
7.5x
↓EV/EBITDA
5.4x
↓ROE
3.8%
↑Gross Margin
33.1%
↑Debt/Equity
0.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.3%
FCF CAGR
—
FCF margin
2.9%
FCF / Net income
1.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.24B · net income $97.4M · FCF $123.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.24B | $4.24B | $3.21B | $4.08B | $4.21B |
| Net Income | $97.4M | $97.4M | $4.9M | $26.7M | $166.5M |
| EBITDA | $346.7M | $346.7M | $169.2M | $123.7M | $274.6M |
| EPS | 5.12 | 5.12 | 0.26 | 1.41 | 8.76 |
| Gross Margin | 33.1% | 33.1% | 39.0% | 27.5% | 29.8% |
| Operating Margin | 4.0% | 4.0% | 2.0% | 0.0% | 4.6% |
| Net Margin | 2.3% | 2.3% | 0.2% | 0.7% | 4.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.37 | 0.37 | 0.43 | 0.37 | 0.19 |
| Cash Flow | |||||
| Free Cash Flow | $123.9M | $123.9M | $-601.5M | $-477.5M | $-48.6M |
| Returns | |||||
| ROE | 3.8% | 3.8% | 0.2% | 1.1% | 6.8% |
| Valuation | |||||
| P/E | 7.47 | 7.47 | — | — | — |
| EV/EBITDA | 5.40 | 5.40 | — | — | — |
| P/B | 0.37 | 0.37 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 32.3% | 32.3% | -21.4% | -3.0% | — |
| EPS Growth | 1869.2% | 1869.2% | -81.6% | -83.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-5.2%
EPS terminal req.
$4.36
Spread vs growth
1874.5%
5Y implied EPS CAGR
0.6%
EPS terminal req.
$5.27
Spread vs growth
1868.6%
10Y implied EPS CAGR
5.2%
EPS terminal req.
$8.49
Spread vs growth
1864.0%
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
-39.4%
Start / end P/E
311.8x → 9.6x
EPS bridge
0.26 → 5.12
Residual
-1811.7%
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.