Consumer Cyclical / Packaging & ContainersBSE
$12.69
-0.44 (-2.95%)
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 14%
FCF escenarios
weak_data · normalized FCF $-4.0M · quality 27.7/100
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
34/100
D
Piotroski
1/9
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
$111M
P/E
33.4x
↑EV/EBITDA
22.8x
↑ROE
4.6%
↓Gross Margin
33.3%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-87.0%
FCF CAGR
—
FCF margin
-37858.3%
FCF / Net income
-2.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $24000.0 · net income $3.3M · FCF $-9.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $24000.00 | $24000.00 | — | $55.7M | $10.9M |
| Net Income | $3.3M | $3.3M | $4.6M | $3.3M | $-2.7M |
| EBITDA | $4.7M | $4.7M | $6.2M | $4.9M | $-2.7M |
| EPS | — | — | 0.53 | 0.38 | -0.31 |
| Gross Margin | 33.3% | 33.3% | — | -0.4% | -37.4% |
| Operating Margin | -15225.0% | -15225.0% | — | -4.9% | -55.6% |
| Net Margin | 13954.2% | 13954.2% | — | 5.9% | -24.5% |
| Cash Flow | |||||
| Free Cash Flow | $-9.1M | $-9.1M | $-4.0M | $-21000.00 | $8.0M |
| Returns | |||||
| ROE | 4.6% | 4.6% | 6.7% | 5.0% | -4.3% |
| Valuation | |||||
| P/E | 33.39 | 33.39 | 19.64 | 19.82 | — |
| EV/EBITDA | 22.84 | 22.84 | 13.21 | 11.83 | — |
| P/B | 1.52 | 1.52 | 1.31 | 1.01 | 0.57 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | 411.0% | — |
| EPS Growth | — | — | 39.5% | 222.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
+51.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.53 → n/d
Residual
+51.7%
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.