Consumer Cyclical / Packaging & ContainersBSE
$68.49
-0.01 (-0.01%)
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 $-1.8M · quality 34.3/100
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
31/100
D
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
$380M
P/E
17.3x
↑EV/EBITDA
15.3x
↑ROE
16.8%
↑Gross Margin
0.7%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-10.0%
FCF CAGR
—
FCF margin
-26.4%
FCF / Net income
-0.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.0M · net income $22.0M · FCF $-3.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.0M | $13.0M | $15.0M | $17.6M | $17.8M |
| Net Income | $22.0M | $22.0M | $-1.3M | $-1.3M | $480000.00 |
| EBITDA | $24.7M | $24.7M | $1.7M | $2.1M | $5.1M |
| EPS | — | — | -0.23 | -0.23 | 0.09 |
| Gross Margin | 0.7% | 0.7% | 0.9% | 0.7% | 1.3% |
| Operating Margin | -65.0% | -65.0% | -46.6% | -38.9% | -40.8% |
| Net Margin | 169.2% | 169.2% | -8.6% | -7.2% | 2.7% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.17 | 0.22 | 0.25 |
| Current Ratio | 0.93 | 0.93 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.4M | $-3.4M | $629000.00 | $-1.8M | $-5.9M |
| Returns | |||||
| ROE | 16.8% | 16.8% | -1.2% | -1.2% | 0.4% |
| Valuation | |||||
| P/E | 17.30 | 17.30 | — | — | 87.11 |
| EV/EBITDA | 15.29 | 15.29 | 61.00 | 33.05 | 13.95 |
| P/B | 2.91 | 2.91 | 0.77 | 0.42 | 0.39 |
| Growth & Yield | |||||
| Revenue Growth | -13.4% | -13.4% | -15.0% | -1.1% | — |
| EPS Growth | — | — | 0.0% | -355.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+293.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.23 → n/d
Residual
+293.6%
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.