Consumer Cyclical / Packaging & ContainersBSE
$22.40
+0.90 (+4.19%)
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 16%
FCF escenarios
weak_data · normalized FCF $-293.0M · quality 34.0/100
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
47/100
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
$436M
P/E
5.4x
↓EV/EBITDA
5.6x
↓ROE
8.6%
↑Gross Margin
35.6%
↑Debt/Equity
0.94
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+49.8%
FCF CAGR
+35.8%
FCF margin
0.9%
FCF / Net income
0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.53B · net income $80.4M · FCF $14.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.53B | $1.53B | $1.44B | $1.26B | $456.2M |
| Net Income | $80.4M | $80.4M | $69.6M | $75.3M | $30.2M |
| EBITDA | $232.9M | $232.9M | $202.2M | $184.5M | $62.0M |
| EPS | — | — | 3.57 | 4.29 | 1.72 |
| Gross Margin | 35.6% | 35.6% | 32.5% | 27.7% | 30.6% |
| Operating Margin | 10.5% | 10.5% | 10.5% | 5.6% | 10.9% |
| Net Margin | 5.2% | 5.2% | 4.8% | 6.0% | 6.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.94 | 0.94 | 1.00 | 0.84 | 2.89 |
| Current Ratio | 2.08 | 2.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $14.1M | $14.1M | $-417.4M | $-293.0M | $5.6M |
| Returns | |||||
| ROE | 8.6% | 8.6% | 8.2% | 11.8% | 14.8% |
| Valuation | |||||
| P/E | 5.42 | 5.42 | 15.13 | 19.68 | — |
| EV/EBITDA | 5.63 | 5.63 | 9.32 | 10.94 | — |
| P/B | 0.47 | 0.47 | 1.24 | 2.32 | — |
| Growth & Yield | |||||
| Revenue Growth | 6.8% | 6.8% | 13.7% | 176.8% | — |
| EPS Growth | — | — | -16.8% | 149.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-49.3%
Start / end P/E
n/dx → n/dx
EPS bridge
3.57 → n/d
Residual
-49.3%
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.