Consumer Cyclical / Packaging & ContainersNYSE
$223.61
+0.00 (+0.00%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $728.6M · quality 67.7/100
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
27/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$19.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
16.8%
↑Gross Margin
21.0%
↓Debt/Equity
0.86
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+8.2%
FCF CAGR
+10.4%
FCF margin
8.1%
FCF / Net income
0.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.99B · net income $774.1M · FCF $728.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $8.99B | $8.99B | $8.38B | $7.80B | $8.48B | $7.73B | $6.66B | $6.96B | $7.01B | $6.44B | $5.78B | $5.74B | $5.85B | $3.67B | $2.84B | $2.62B | $2.44B | $2.15B | $2.36B |
| Net Income | $774.1M | $774.1M | $805.1M | $765.2M | $1.03B | $841.1M | $461.0M | $696.4M | $738.0M | $668.6M | $449.6M | $436.8M | $392.6M | $441.3M | $160.2M | $158.0M | $205.4M | $265.9M | $135.6M |
| EBITDA | $1.76B | $1.76B | $1.63B | $1.59B | $1.88B | $1.66B | $1.13B | $1.44B | $1.48B | $1.32B | $1.14B | $1.11B | $1.08B | $683.7M | $608.4M | $436.3M | $341.7M | $503.7M | $389.6M |
| EPS | 8.58 | 8.58 | 8.93 | 8.48 | 11.03 | 8.83 | 4.84 | 7.34 | 7.80 | 7.07 | 4.75 | 4.47 | 3.99 | 4.52 | 1.64 | 1.57 | 2.00 | 2.60 | 1.31 |
| Gross Margin | 21.0% | 21.0% | 21.3% | 21.8% | 24.7% | 24.2% | 20.6% | 23.6% | 23.5% | 22.8% | 22.1% | 21.0% | 21.0% | 23.7% | 22.3% | 20.7% | 21.9% | 19.9% | 20.8% |
| Operating Margin | 12.3% | 12.3% | 13.1% | 13.8% | 16.8% | 16.1% | 10.9% | 15.1% | 15.2% | 14.5% | 13.6% | 13.1% | 12.0% | 13.1% | 15.4% | 10.4% | 7.6% | 16.4% | 10.2% |
| Net Margin | 8.6% | 8.6% | 9.6% | 9.8% | 12.1% | 10.9% | 6.9% | 10.0% | 10.5% | 10.4% | 7.8% | 7.6% | 6.7% | 12.0% | 5.6% | 6.0% | 8.4% | 12.4% | 5.7% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 0.86 | 0.86 | 0.56 | 0.62 | 0.67 | 0.69 | 0.76 | 0.81 | 0.93 | 1.14 | 1.49 | 1.40 | 1.54 | 1.85 | 0.77 | 0.82 | 0.54 | 0.61 | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $728.6M | $728.6M | $521.5M | $845.4M | $670.8M | $489.0M | $611.6M | $807.9M | $628.7M | $513.1M | $532.6M | $454.1M | $315.9M | $373.8M | $275.7M | $65.3M | $29.7M | $191.9M | $136.3M |
| Returns | |||||||||||||||||||
| ROE | 16.8% | 16.8% | 18.3% | 19.1% | 28.1% | 23.3% | 14.2% | 22.7% | 27.6% | 30.6% | 25.5% | 26.7% | 25.8% | 32.5% | 15.9% | 16.3% | 20.4% | 29.6% | 19.8% |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 7.2% | 7.2% | 7.4% | -8.0% | 9.7% | 16.1% | -4.4% | -0.7% | 8.8% | 11.5% | 0.6% | -1.9% | 59.7% | 28.9% | 8.5% | 7.6% | 13.4% | -9.0% | — |
| EPS Growth | -3.9% | -3.9% | 5.3% | -23.1% | 24.9% | 82.4% | -34.1% | -5.9% | 10.3% | 48.8% | 6.3% | 12.0% | -11.7% | 175.6% | 4.5% | -21.5% | -23.1% | 98.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
32.2%
EPS terminal req.
$19.84
Spread vs growth
-36.2%
5Y implied EPS CAGR
22.9%
EPS terminal req.
$24.01
Spread vs growth
-26.8%
10Y implied EPS CAGR
16.2%
EPS terminal req.
$38.67
Spread vs growth
-20.2%
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.
Unavailable: positive start/end prices are required.