Consumer Cyclical / Packaging & ContainersBSE
$3.42
+0.06 (+1.82%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-17.4M · quality 66.3/100
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
38/100
D
Piotroski
1/9
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
$22M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-34.0%
↓Gross Margin
N/A
•Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
1.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-16.1M · FCF $-17.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-16.1M | $-16.1M | $32.0M | $-28000.00 | $1.2M |
| EBITDA | $-16.1M | $-16.1M | $38.5M | $-27000.00 | $-1.2M |
| EPS | — | — | 4.93 | — | 0.36 |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.11 | -7.28 | -7.68 |
| Current Ratio | 26.70 | 26.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-17.4M | $-17.4M | $-18.6M | $-122000.00 | $25251.00 |
| Returns | |||||
| ROE | -34.0% | -34.0% | 50.1% | 5.1% | -226.9% |
| Valuation | |||||
| P/E | — | — | — | — | 0.86 |
| P/B | 0.47 | 0.47 | — | — | — |
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
+983.9%
Start / end P/E
n/dx → n/dx
EPS bridge
4.93 → n/d
Residual
+983.9%
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.