Consumer Cyclical / Packaging & ContainersJohannesburg
$48100.00
-400.00 (-0.82%)
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 34% · confianza 14%
FCF escenarios
weak_data · normalized FCF $-21.3M · quality 28.7/100
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
25/100
D
Piotroski
6/9
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
$4.0B
P/E
3.4x
↓EV/EBITDA
178.3x
↑ROE
139.9%
↑Gross Margin
40.1%
↑Debt/Equity
1.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-14.1%
FCF CAGR
—
FCF margin
8.4%
FCF / Net income
0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.73B · net income $3.47B · FCF $900.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.73B | $10.73B | $9.96B | $9.88B | $16.94B |
| Net Income | $3.47B | $3.47B | $-372.6M | $-4.03B | $-146.9M |
| EBITDA | $2.26B | $2.26B | $2.02B | $-944.7M | $1.13B |
| EPS | 410.10 | 410.10 | -46.50 | -1172.95 | -48.80 |
| Gross Margin | 40.1% | 40.1% | 41.7% | 36.7% | 39.2% |
| Operating Margin | 12.6% | 12.6% | 12.5% | 0.8% | 7.2% |
| Net Margin | 32.3% | 32.3% | -3.7% | -40.8% | -0.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.76 | 1.76 | 5.07 | 4.74 | 1.76 |
| Current Ratio | 1.83 | 1.83 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $900.2M | $900.2M | $-21.3M | $-176.5M | $-154.9M |
| Returns | |||||
| ROE | 139.9% | 139.9% | -31.6% | -246.2% | -3.2% |
| Valuation | |||||
| P/E | 3.44 | 3.44 | — | — | — |
| EV/EBITDA | 178.34 | 178.34 | 185.02 | — | 89.12 |
| P/B | 161.19 | 161.19 | 311.88 | 41.98 | 20.22 |
| Growth & Yield | |||||
| Revenue Growth | 7.7% | 7.7% | 0.8% | -41.7% | — |
| EPS Growth | 981.9% | 981.9% | 96.0% | -2303.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
118.3%
EPS terminal req.
$4268.07
Spread vs growth
863.6%
5Y implied EPS CAGR
66.0%
EPS terminal req.
$5164.37
Spread vs growth
916.0%
10Y implied EPS CAGR
35.1%
EPS terminal req.
$8317.27
Spread vs growth
946.8%
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
-3.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-46.50 → 410.10
Residual
-3.3%
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.