Basic Materials / Paper & Paper ProductsBSE
$21.00
+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 20%
FCF escenarios
weak_data · normalized FCF $35.8M · quality 51.3/100
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
54/100
C
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
$231M
P/E
123.5x
↑EV/EBITDA
11.9x
↑ROE
0.9%
↑Gross Margin
2.8%
↓Debt/Equity
0.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.4%
FCF CAGR
+210.9%
FCF margin
6.5%
FCF / Net income
52.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.97B · net income $2.5M · FCF $128.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.97B | $1.97B | $1.58B | $2.20B | $1.35B |
| Net Income | $2.5M | $2.5M | $5.7M | $5.2M | $9.0M |
| EBITDA | $32.1M | $32.1M | $35.0M | $31.1M | $33.1M |
| EPS | 0.22 | 0.22 | 0.52 | 0.47 | 0.82 |
| Gross Margin | 2.8% | 2.8% | 3.6% | 2.4% | 3.5% |
| Operating Margin | 1.5% | 1.5% | 2.0% | 1.3% | 1.8% |
| Net Margin | 0.1% | 0.1% | 0.4% | 0.2% | 0.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.55 | 0.55 | 0.93 | 0.99 | 0.86 |
| Current Ratio | 1.80 | 1.80 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $128.6M | $128.6M | $35.8M | $-19.1M | $4.3M |
| Returns | |||||
| ROE | 0.9% | 0.9% | 2.1% | 1.9% | 3.4% |
| Valuation | |||||
| P/E | 123.53 | 123.53 | — | — | — |
| EV/EBITDA | 11.90 | 11.90 | — | — | — |
| P/B | 0.83 | 0.83 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 24.3% | 24.3% | -28.0% | 62.9% | — |
| EPS Growth | -57.7% | -57.7% | 10.6% | -42.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
103.8%
EPS terminal req.
$1.86
Spread vs growth
-161.5%
5Y implied EPS CAGR
59.3%
EPS terminal req.
$2.25
Spread vs growth
-117.0%
10Y implied EPS CAGR
32.4%
EPS terminal req.
$3.63
Spread vs growth
-90.1%
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
+24.0%
Start / end P/E
32.6x → 95.5x
EPS bridge
0.52 → 0.22
Residual
-111.5%
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.