Basic Materials / Paper & Paper ProductsBSE
$96.00
-0.69 (-0.71%)
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 $-225.0M · quality 33.7/100
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
31/100
D
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
$1.8B
P/E
45.9x
↑EV/EBITDA
15.5x
↑ROE
-4.6%
↓Gross Margin
19.4%
↓Debt/Equity
0.83
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.6%
FCF CAGR
—
FCF margin
10.2%
FCF / Net income
-3.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.69B · net income $-96.4M · FCF $375.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.69B | $3.69B | $3.11B | $2.87B | $3.04B |
| Net Income | $-96.4M | $-96.4M | $-134.3M | $-166.7M | $216.6M |
| EBITDA | $229.6M | $229.6M | $176.2M | $77.6M | $408.0M |
| EPS | -5.14 | -5.14 | -7.16 | -11.08 | 14.44 |
| Gross Margin | 19.4% | 19.4% | 21.2% | 13.9% | 27.2% |
| Operating Margin | 1.4% | 1.4% | -0.1% | -7.6% | 9.4% |
| Net Margin | -2.6% | -2.6% | -4.3% | -5.8% | 7.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.83 | 0.83 | 0.90 | 0.82 | 0.96 |
| Current Ratio | 1.14 | 1.14 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $375.1M | $375.1M | $-225.0M | $-264.4M | $-685.9M |
| Returns | |||||
| ROE | -4.6% | -4.6% | -6.1% | -7.1% | 10.5% |
| Valuation | |||||
| P/E | 45.93 | 45.93 | — | — | — |
| EV/EBITDA | 15.45 | 15.45 | — | — | — |
| P/B | 0.85 | 0.85 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 18.3% | 18.3% | 8.5% | -5.7% | — |
| EPS Growth | 28.2% | 28.2% | 35.4% | -176.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+15.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-7.16 → -5.14
Residual
+15.0%
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.