Consumer Cyclical / Packaging & ContainersKuwait
$100.20
+0.00 (+0.00%)
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 18%
FCF escenarios
weak_data · normalized FCF $-1.6M · quality 43.7/100
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
42/100
C
Piotroski
2/9
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
$30M
P/E
75909.1x
↑EV/EBITDA
17569.8x
↑ROE
1.3%
↓Gross Margin
14.8%
↓Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+33.8%
FCF CAGR
—
FCF margin
-198.4%
FCF / Net income
-13.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.6M · net income $396642.0 · FCF $-5.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.6M | $2.6M | $2.5M | $2.0M | $1.1M |
| Net Income | $396642.00 | $396642.00 | $787139.00 | $1.3M | $-197116.00 |
| EBITDA | $1.7M | $1.7M | $1.9M | $1.9M | $-103900.00 |
| EPS | 0.00 | 0.00 | 0.00 | 0.00 | -0.00 |
| Gross Margin | 14.8% | 14.8% | 15.7% | 34.8% | 6.4% |
| Operating Margin | -33.7% | -33.7% | -13.0% | -3.2% | -26.6% |
| Net Margin | 15.1% | 15.1% | 31.4% | 64.4% | -18.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.09 | 0.07 | 0.00 |
| Current Ratio | 15.70 | 15.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.2M | $-5.2M | $-1.6M | $-363.00 | $-185766.00 |
| Returns | |||||
| ROE | 1.3% | 1.3% | 2.7% | 4.6% | -0.7% |
| Valuation | |||||
| P/E | 75909.09 | 75909.09 | 40076.34 | 24713.96 | — |
| EV/EBITDA | 17569.79 | 17569.79 | 16497.07 | 16966.04 | — |
| P/B | 1004.58 | 1004.58 | 1066.89 | 1127.41 | 763.39 |
| Growth & Yield | |||||
| Revenue Growth | 4.5% | 4.5% | 22.8% | 86.6% | — |
| EPS Growth | -49.6% | -49.6% | -40.0% | 504.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1788.5%
EPS terminal req.
$8.89
Spread vs growth
-1838.2%
5Y implied EPS CAGR
505.7%
EPS terminal req.
$10.76
Spread vs growth
-555.3%
10Y implied EPS CAGR
158.1%
EPS terminal req.
$17.33
Spread vs growth
-207.7%
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
-1.9%
Start / end P/E
39313.0x → 76515.2x
EPS bridge
0.00 → 0.00
Residual
-47.0%
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.