Consumer Cyclical / Packaging & ContainersBSE
$75.90
+1.30 (+1.74%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $1.9M · quality 51.0/100
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
47/100
C
Piotroski
3/9
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
$505M
P/E
16.0x
↓EV/EBITDA
7.7x
↓ROE
7.9%
↑Gross Margin
29.5%
↑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
+6.4%
FCF CAGR
—
FCF margin
-0.5%
FCF / Net income
-0.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.14B · net income $31.5M · FCF $-5.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.14B | $1.14B | $1.13B | $1.01B | $944.0M |
| Net Income | $31.5M | $31.5M | $31.5M | $39.8M | $28.3M |
| EBITDA | $69.0M | $69.0M | $66.3M | $75.0M | $61.6M |
| EPS | — | — | 4.73 | 5.98 | 4.25 |
| Gross Margin | 29.5% | 29.5% | 29.2% | 31.4% | 20.3% |
| Operating Margin | 3.9% | 3.9% | 3.7% | 5.4% | 4.2% |
| Net Margin | 2.8% | 2.8% | 2.8% | 3.9% | 3.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.02 | 0.03 | 0.10 |
| Current Ratio | 2.24 | 2.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.2M | $-5.2M | $1.9M | $43.4M | $42.7M |
| Returns | |||||
| ROE | 7.9% | 7.9% | 8.4% | 11.4% | 8.9% |
| Valuation | |||||
| P/E | 16.05 | 16.05 | 24.46 | 17.39 | 12.27 |
| EV/EBITDA | 7.72 | 7.72 | 11.53 | 9.15 | 6.12 |
| P/B | 1.27 | 1.27 | 2.05 | 1.98 | 1.10 |
| Growth & Yield | |||||
| Revenue Growth | 0.2% | 0.2% | 12.2% | 7.1% | — |
| EPS Growth | — | — | -20.9% | 40.7% | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-27.1%
Start / end P/E
n/dx → n/dx
EPS bridge
4.73 → n/d
Residual
-28.4%
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.