Consumer Cyclical / Packaging & ContainersBSE
$29.50
-0.40 (-1.34%)
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 15%
FCF escenarios
weak_data · normalized FCF $-52.6M · quality 33.0/100
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
31/100
D
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
$295M
P/E
5.0x
↓EV/EBITDA
7.0x
↓ROE
6.5%
↑Gross Margin
29.1%
↑Debt/Equity
1.35
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.7%
FCF CAGR
—
FCF margin
-4.7%
FCF / Net income
-2.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.22B · net income $41.0M · FCF $-104.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.22B | $2.22B | $1.99B | $2.05B | $2.73B |
| Net Income | $41.0M | $41.0M | $-27.8M | $53.7M | $92.2M |
| EBITDA | $164.7M | $164.7M | $29.1M | $96.3M | $219.8M |
| EPS | 4.10 | 4.10 | -2.78 | 5.37 | 9.22 |
| Gross Margin | 29.1% | 29.1% | 23.2% | 27.1% | 26.4% |
| Operating Margin | 4.9% | 4.9% | -0.8% | 2.1% | 4.8% |
| Net Margin | 1.8% | 1.8% | -1.4% | 2.6% | 3.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.35 | 1.35 | 1.28 | 1.17 | 1.39 |
| Current Ratio | 1.53 | 1.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-104.2M | $-104.2M | $-52.6M | $9.8M | $108.5M |
| Returns | |||||
| ROE | 6.5% | 6.5% | -4.8% | 9.0% | 16.3% |
| Valuation | |||||
| P/E | 5.02 | 5.02 | — | — | — |
| EV/EBITDA | 6.96 | 6.96 | — | — | — |
| P/B | 0.47 | 0.47 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 11.6% | 11.6% | -3.2% | -24.9% | — |
| EPS Growth | 247.5% | 247.5% | -151.8% | -41.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-13.9%
EPS terminal req.
$2.62
Spread vs growth
261.4%
5Y implied EPS CAGR
-5.0%
EPS terminal req.
$3.17
Spread vs growth
252.5%
10Y implied EPS CAGR
2.2%
EPS terminal req.
$5.10
Spread vs growth
245.3%
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
-22.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.78 → 4.10
Residual
-22.1%
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.