Consumer Cyclical / Packaging & ContainersBSE
$32.10
+0.03 (+0.09%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $31.2M · quality 56.3/100
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
51/100
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
$445M
P/E
6.3x
↓EV/EBITDA
5.6x
↓ROE
5.3%
↑Gross Margin
21.7%
↓Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.6%
FCF CAGR
+336.5%
FCF margin
7.1%
FCF / Net income
0.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $439.1M · net income $76.5M · FCF $31.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $439.1M | $439.1M | $423.7M | $465.2M | $373.3M |
| Net Income | $76.5M | $76.5M | $51.7M | $22.2M | $20.1M |
| EBITDA | $95.4M | $95.4M | $75.2M | $51.7M | $49.3M |
| EPS | 5.52 | 5.52 | 3.73 | 1.60 | 1.45 |
| Gross Margin | 21.7% | 21.7% | 20.9% | 22.4% | 19.7% |
| Operating Margin | 5.2% | 5.2% | 5.0% | 6.6% | 4.3% |
| Net Margin | 17.4% | 17.4% | 12.2% | 4.8% | 5.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.11 | 0.18 | 0.17 |
| Current Ratio | 1.73 | 1.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $31.2M | $31.2M | $31.8M | $6.1M | $375000.00 |
| Returns | |||||
| ROE | 5.3% | 5.3% | 4.9% | 3.0% | 2.9% |
| Valuation | |||||
| P/E | 6.32 | 6.32 | — | — | — |
| EV/EBITDA | 5.60 | 5.60 | — | — | — |
| P/B | 0.31 | 0.31 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 3.6% | 3.6% | -8.9% | 24.6% | — |
| EPS Growth | 48.0% | 48.0% | 133.1% | 10.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-19.8%
EPS terminal req.
$2.85
Spread vs growth
67.8%
5Y implied EPS CAGR
-9.0%
EPS terminal req.
$3.45
Spread vs growth
57.0%
10Y implied EPS CAGR
0.1%
EPS terminal req.
$5.55
Spread vs growth
47.9%
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
-41.7%
Start / end P/E
14.7x → 5.8x
EPS bridge
3.73 → 5.52
Residual
-29.1%
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.