Consumer Cyclical / Packaging & ContainersBSE
$10.15
-0.45 (-4.25%)
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 20%
FCF escenarios
weak_data · normalized FCF $19.6M · quality 45.3/100
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
14/100
F
Piotroski
4/9
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
$62M
P/E
N/A
•EV/EBITDA
13.6x
↑ROE
-1.3%
↓Gross Margin
34.9%
↑Debt/Equity
1.18
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+1.4%
FCF CAGR
—
FCF margin
0.7%
FCF / Net income
-2.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $302.0M · net income $-873000.0 · FCF $2.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $302.0M | $302.0M | $292.2M | $273.8M | $289.4M |
| Net Income | $-873000.00 | $-873000.00 | $1.2M | $2.7M | $-16.6M |
| EBITDA | $10.5M | $10.5M | $14.2M | $11.0M | $-1.8M |
| EPS | — | — | 0.34 | 0.44 | -2.72 |
| Gross Margin | 34.9% | 34.9% | 33.4% | 30.8% | 26.4% |
| Operating Margin | 1.9% | 1.9% | 2.9% | 2.5% | -1.4% |
| Net Margin | -0.3% | -0.3% | 0.4% | 1.0% | -5.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.18 | 1.18 | 1.11 | 1.28 | 1.67 |
| Current Ratio | 1.26 | 1.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.0M | $2.0M | $19.6M | $32.2M | $-7.6M |
| Returns | |||||
| ROE | -1.3% | -1.3% | 1.7% | 3.9% | -25.0% |
| Valuation | |||||
| P/E | — | — | 45.82 | 24.09 | — |
| EV/EBITDA | 13.64 | 13.64 | 12.18 | 13.87 | — |
| P/B | 0.89 | 0.89 | 1.36 | 0.94 | 0.71 |
| Growth & Yield | |||||
| Revenue Growth | 3.4% | 3.4% | 6.7% | -5.4% | — |
| EPS Growth | — | — | -22.7% | 116.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-12.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.34 → n/d
Residual
-12.0%
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.