Basic Materials / Paper & Paper ProductsBSE
$17.75
-0.16 (-0.89%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $161.5M · quality 58.7/100
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
35/100
D
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
$759M
P/E
18.3x
↑EV/EBITDA
5.9x
↓ROE
6.3%
↑Gross Margin
64.2%
↑Debt/Equity
2.40
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.9%
FCF CAGR
-3.8%
FCF margin
12.3%
FCF / Net income
6.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.32B · net income $23.4M · FCF $162.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.32B | $1.32B | $1.28B | $1.21B | $966.8M |
| Net Income | $23.4M | $23.4M | $14.7M | $65.3M | $-844000.00 |
| EBITDA | $281.4M | $281.4M | $269.7M | $312.9M | $210.3M |
| EPS | 0.55 | 0.55 | 0.34 | 1.53 | -0.02 |
| Gross Margin | 64.2% | 64.2% | 65.9% | 62.5% | 58.8% |
| Operating Margin | 10.0% | 10.0% | 7.7% | 12.3% | 1.0% |
| Net Margin | 1.8% | 1.8% | 1.1% | 5.4% | -0.1% |
| Balance Sheet | |||||
| Debt/Equity | 2.40 | 2.40 | 2.59 | 2.79 | 3.23 |
| Cash Flow | |||||
| Free Cash Flow | $162.3M | $162.3M | $161.5M | $147.3M | $182.3M |
| Returns | |||||
| ROE | 6.3% | 6.3% | 4.2% | 20.0% | -0.3% |
| Valuation | |||||
| P/E | 18.30 | 18.30 | 75.44 | 8.03 | — |
| EV/EBITDA | 5.85 | 5.85 | 7.30 | 4.51 | 6.04 |
| P/B | 2.04 | 2.04 | 3.17 | 1.61 | 1.68 |
| Growth & Yield | |||||
| Revenue Growth | 2.8% | 2.8% | 6.3% | 24.8% | — |
| EPS Growth | 61.8% | 61.8% | -77.8% | 7750.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
42.0%
EPS terminal req.
$1.58
Spread vs growth
19.8%
5Y implied EPS CAGR
28.2%
EPS terminal req.
$1.91
Spread vs growth
33.5%
10Y implied EPS CAGR
18.8%
EPS terminal req.
$3.07
Spread vs growth
43.0%
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
-12.3%
Start / end P/E
59.5x → 32.3x
EPS bridge
0.34 → 0.55
Residual
-28.3%
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.