Basic Materials / Paper & Paper ProductsBSE
$16.20
+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 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $-138.2M · quality 55.3/100
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
33/100
D
Piotroski
4/9
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
$157M
P/E
N/A
•EV/EBITDA
N/A
•ROE
36.5%
↑Gross Margin
-30.1%
↓Debt/Equity
-1.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-56.3%
FCF CAGR
-25.4%
FCF margin
73.7%
FCF / Net income
-0.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $66.5M · net income $-164.4M · FCF $49.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $66.5M | $66.5M | $567.0M | $770.5M | $794.8M |
| Net Income | $-164.4M | $-164.4M | $-194.8M | $-55.2M | $26.3M |
| EBITDA | $-115.7M | $-115.7M | $-126.3M | $-6.5M | $84.1M |
| EPS | -17.01 | -17.01 | -26.94 | -11.77 | 2.72 |
| Gross Margin | -30.1% | -30.1% | -3.9% | 11.5% | 13.9% |
| Operating Margin | -216.8% | -216.8% | -25.1% | -10.7% | -3.6% |
| Net Margin | -247.2% | -247.2% | -34.4% | -7.2% | 3.3% |
| Balance Sheet | |||||
| Debt/Equity | -1.14 | -1.14 | -2.49 | 39.62 | 3.52 |
| Cash Flow | |||||
| Free Cash Flow | $49.1M | $49.1M | $-138.2M | $-146.7M | $118.0M |
| Returns | |||||
| ROE | 36.5% | 36.5% | 104.9% | -667.2% | 42.5% |
| Valuation | |||||
| P/E | — | — | — | — | 5.76 |
| EV/EBITDA | — | — | — | — | 4.37 |
| P/B | — | — | — | 27.74 | 2.45 |
| Growth & Yield | |||||
| Revenue Growth | -88.3% | -88.3% | -26.4% | -3.1% | — |
| EPS Growth | 36.9% | 36.9% | -128.9% | -532.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+17.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-26.94 → -17.01
Residual
+17.8%
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.