Basic Materials / Paper & Paper ProductsNSE
$0.38
+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 31% · confianza 23%
FCF escenarios
weak_data · normalized FCF $195.9M · quality 48.0/100
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
13/100
F
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$233M
P/E
101.4x
↑EV/EBITDA
41.4x
↑ROE
0.4%
↑Gross Margin
-170.1%
↓Debt/Equity
2.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2023 · 1 años de histórico normalizado
Revenue CAGR
-24.7%
FCF CAGR
—
FCF margin
97.8%
FCF / Net income
204.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $479.2M · net income $2.3M · FCF $468.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2023 | 2022 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $479.2M | $479.2M | $636.2M |
| Net Income | $2.3M | $2.3M | $-143.9M |
| EBITDA | $41.0M | $41.0M | $36.7M |
| EPS | 0.00 | 0.00 | -0.23 |
| Gross Margin | -170.1% | -170.1% | 7.7% |
| Operating Margin | -169.2% | -169.2% | 5.0% |
| Net Margin | 0.5% | 0.5% | -22.6% |
| Balance Sheet | |||
| Debt/Equity | 2.46 | 2.46 | 3.34 |
| Current Ratio | 0.05 | 0.05 | — |
| Cash Flow | |||
| Free Cash Flow | $468.4M | $468.4M | $-76.6M |
| Returns | |||
| ROE | 0.4% | 0.4% | -24.3% |
| Valuation | |||
| P/E | 101.36 | 101.36 | — |
| EV/EBITDA | 41.35 | 41.35 | 104.89 |
| P/B | 0.39 | 0.39 | 3.15 |
| Growth & Yield | |||
| Revenue Growth | -24.7% | -24.7% | — |
| EPS Growth | 101.6% | 101.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
108.0%
EPS terminal req.
$0.03
Spread vs growth
-6.3%
5Y implied EPS CAGR
61.2%
EPS terminal req.
$0.04
Spread vs growth
40.4%
10Y implied EPS CAGR
33.2%
EPS terminal req.
$0.07
Spread vs growth
68.5%
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
-42.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.23 → 0.00
Residual
-42.4%
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.