Basic Materials / Paper & Paper ProductsJohannesburg
$1196.00
+2.00 (+0.17%)
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 19%
FCF escenarios
weak_data · normalized FCF $197.0M · quality 47.3/100
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
30/100
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
$7.3B
P/E
19933.3x
↑EV/EBITDA
1418.3x
↑ROE
1.3%
↑Gross Margin
14.2%
↓Debt/Equity
0.67
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+1.2%
FCF CAGR
—
FCF margin
-6.4%
FCF / Net income
-10.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.46B · net income $33.0M · FCF $-349.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.46B | $5.46B | $5.81B | $7.30B | $5.26B |
| Net Income | $33.0M | $33.0M | $259.0M | $536.0M | $13.0M |
| EBITDA | $497.0M | $497.0M | $737.0M | $1.08B | — |
| EPS | 0.06 | 0.06 | 0.44 | 0.90 | 0.02 |
| Gross Margin | 14.2% | 14.2% | 15.6% | 18.8% | 10.4% |
| Operating Margin | 3.3% | 3.3% | 6.6% | 10.5% | 2.7% |
| Net Margin | 0.6% | 0.6% | 4.5% | 7.3% | 0.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.67 | 0.67 | 0.69 | 0.82 | 1.17 |
| Current Ratio | 1.35 | 1.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-349.0M | $-349.0M | $197.0M | $500.0M | — |
| Returns | |||||
| ROE | 1.3% | 1.3% | 10.6% | 22.7% | 0.7% |
| Valuation | |||||
| P/E | 19933.33 | 19933.33 | 9925.00 | 5111.11 | 202350.00 |
| EV/EBITDA | 1418.33 | 1418.33 | 3583.95 | 2556.58 | — |
| P/B | 272.88 | 272.88 | 1079.87 | 1172.63 | 1135.01 |
| Growth & Yield | |||||
| Revenue Growth | -6.0% | -6.0% | -20.4% | 38.6% | — |
| EPS Growth | -86.4% | -86.4% | -51.1% | 4400.0% | — |
| Dividend Yield | 9.9% | 9.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1109.4%
EPS terminal req.
$106.13
Spread vs growth
-1195.7%
5Y implied EPS CAGR
363.5%
EPS terminal req.
$128.41
Spread vs growth
-449.9%
10Y implied EPS CAGR
125.8%
EPS terminal req.
$206.81
Spread vs growth
-212.2%
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.
Total return
-54.5%
Start / end P/E
7622.7x → 19933.3x
EPS bridge
0.44 → 0.06
Residual
-139.5%
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.