Consumer Cyclical / Packaging & ContainersBSE
$92.25
-3.05 (-3.20%)
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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $128.7M · quality 55.7/100
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
36/100
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
$831M
P/E
20.8x
↑EV/EBITDA
6.2x
↓ROE
6.5%
↑Gross Margin
27.4%
↓Debt/Equity
0.61
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+0.2%
FCF CAGR
—
FCF margin
5.2%
FCF / Net income
3.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.46B · net income $40.0M · FCF $128.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.46B | $2.46B | $2.29B | $2.40B | $2.45B |
| Net Income | $40.0M | $40.0M | $30.8M | $65.3M | $60.0M |
| EBITDA | $193.4M | $193.4M | $191.5M | $208.7M | $194.3M |
| EPS | — | — | 3.42 | 7.26 | 6.67 |
| Gross Margin | 27.4% | 27.4% | 29.6% | 28.5% | 27.0% |
| Operating Margin | 4.9% | 4.9% | 5.3% | 7.4% | 7.5% |
| Net Margin | 1.6% | 1.6% | 1.3% | 2.7% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.61 | 0.61 | 0.79 | 1.15 | 1.35 |
| Current Ratio | 1.23 | 1.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $128.7M | $128.7M | $275.1M | $45.8M | $-3.3M |
| Returns | |||||
| ROE | 6.5% | 6.5% | 5.3% | 11.6% | 11.9% |
| Valuation | |||||
| P/E | 20.78 | 20.78 | 37.49 | 15.77 | 8.77 |
| EV/EBITDA | 6.24 | 6.24 | 8.42 | 8.02 | 6.20 |
| P/B | 1.35 | 1.35 | 1.97 | 1.82 | 1.04 |
| Growth & Yield | |||||
| Revenue Growth | 7.6% | 7.6% | -4.6% | -1.9% | — |
| EPS Growth | — | — | -52.9% | 8.8% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-28.4%
Start / end P/E
n/dx → n/dx
EPS bridge
3.42 → n/d
Residual
-29.5%
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.