Basic Materials / Paper & Paper ProductsNSE
$460.65
+4.90 (+1.09%)
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 16%
FCF escenarios
weak_data · normalized FCF $-2.0B · quality 33.7/100
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
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
$7.8B
P/E
17.9x
↑EV/EBITDA
8.3x
↓ROE
5.4%
↑Gross Margin
32.7%
↑Debt/Equity
1.01
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+7.1%
FCF CAGR
—
FCF margin
-9.3%
FCF / Net income
-4.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.45B · net income $437.0M · FCF $-1.99B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $21.45B | $21.45B | $16.59B | $12.83B | $17.45B |
| Net Income | $437.0M | $437.0M | $176.5M | $1.25B | $993.0M |
| EBITDA | $1.92B | $1.92B | $1.42B | $1.83B | $1.94B |
| EPS | — | — | 10.37 | 73.72 | 58.35 |
| Gross Margin | 32.7% | 32.7% | 37.1% | 40.7% | 34.0% |
| Operating Margin | 4.9% | 4.9% | 2.7% | 11.8% | 8.6% |
| Net Margin | 2.0% | 2.0% | 1.1% | 9.8% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.01 | 1.01 | 0.83 | 0.76 | 0.26 |
| Current Ratio | 1.16 | 1.16 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.99B | $-1.99B | $564.4M | $-3.99B | $-652.3M |
| Returns | |||||
| ROE | 5.4% | 5.4% | 2.3% | 16.5% | 15.6% |
| Valuation | |||||
| P/E | 17.92 | 17.92 | 22.76 | 6.54 | 3.80 |
| EV/EBITDA | 8.32 | 8.32 | 7.33 | 7.64 | 2.76 |
| P/B | 0.96 | 0.96 | 0.52 | 1.08 | 0.59 |
| Growth & Yield | |||||
| Revenue Growth | 29.3% | 29.3% | 29.3% | -26.5% | — |
| EPS Growth | — | — | -85.9% | 26.3% | — |
| Dividend Yield | 0.4% | 0.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
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
+67.7%
Start / end P/E
n/dx → n/dx
EPS bridge
10.37 → n/d
Residual
+67.3%
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.