Basic Materials / Paper & Paper ProductsNSE
$115.46
+0.37 (+0.32%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $241.7M · quality 58.0/100
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
57/100
C
Piotroski
6/9
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
$3.4B
P/E
6.5x
↓EV/EBITDA
3.9x
↓ROE
14.4%
↑Gross Margin
27.3%
↑Debt/Equity
0.18
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.4%
FCF CAGR
+91.8%
FCF margin
8.5%
FCF / Net income
0.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.59B · net income $673.3M · FCF $556.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.59B | $6.59B | $6.56B | $8.03B | $6.13B |
| Net Income | $673.3M | $673.3M | $491.9M | $676.3M | $330.9M |
| EBITDA | $1.11B | $1.11B | $841.1M | $1.11B | $649.3M |
| EPS | 22.56 | 22.56 | 16.48 | 22.66 | 12.89 |
| Gross Margin | 27.3% | 27.3% | 22.7% | 21.1% | 19.1% |
| Operating Margin | 13.7% | 13.7% | 10.2% | 11.7% | 8.0% |
| Net Margin | 10.2% | 10.2% | 7.5% | 8.4% | 5.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.18 | 0.18 | 0.11 | 0.11 | 0.21 |
| Cash Flow | |||||
| Free Cash Flow | $556.6M | $556.6M | $125.7M | $241.7M | $78.8M |
| Returns | |||||
| ROE | 14.4% | 14.4% | 11.9% | 17.8% | 10.7% |
| Valuation | |||||
| P/E | 6.50 | 6.50 | 7.58 | 4.49 | 8.35 |
| EV/EBITDA | 3.85 | 3.85 | 4.96 | 3.12 | 5.27 |
| P/B | 0.74 | 0.74 | 0.90 | 0.80 | 0.89 |
| Growth & Yield | |||||
| Revenue Growth | 0.4% | 0.4% | -18.3% | 31.0% | — |
| EPS Growth | 36.9% | 36.9% | -27.3% | 75.8% | — |
| Dividend Yield | 4.0% | 4.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-23.1%
EPS terminal req.
$10.25
Spread vs growth
60.0%
5Y implied EPS CAGR
-11.3%
EPS terminal req.
$12.40
Spread vs growth
48.2%
10Y implied EPS CAGR
-1.2%
EPS terminal req.
$19.96
Spread vs growth
38.1%
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
-14.2%
Start / end P/E
8.6x → 5.1x
EPS bridge
16.48 → 22.56
Residual
-14.8%
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.