Basic Materials / Paper & Paper ProductsBSE
$215.00
-3.70 (-1.73%)
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 17%
FCF escenarios
weak_data · normalized FCF $-197.3M · quality 39.7/100
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
43/100
C
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
$5.9B
P/E
22.4x
↑EV/EBITDA
16.5x
↑ROE
2.7%
↑Gross Margin
19.1%
↓Debt/Equity
0.42
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+5.0%
FCF CAGR
—
FCF margin
-13.7%
FCF / Net income
-7.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.84B · net income $107.8M · FCF $-800.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.84B | $5.84B | $5.39B | $4.89B | $5.04B |
| Net Income | $107.8M | $107.8M | $264.4M | $286.5M | $-2.7M |
| EBITDA | $459.0M | $459.0M | $751.4M | $714.5M | $367.4M |
| EPS | — | — | 15.12 | 12.32 | -0.12 |
| Gross Margin | 19.1% | 19.1% | 21.6% | 23.4% | 15.0% |
| Operating Margin | 4.4% | 4.4% | 9.3% | 11.2% | 3.5% |
| Net Margin | 1.8% | 1.8% | 4.9% | 5.9% | -0.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.42 | 0.42 | 0.51 | 0.92 | 0.98 |
| Cash Flow | |||||
| Free Cash Flow | $-800.1M | $-800.1M | $-197.3M | $-32.3M | $57.9M |
| Returns | |||||
| ROE | 2.7% | 2.7% | 8.3% | 14.3% | -0.2% |
| Valuation | |||||
| P/E | 22.42 | 22.42 | 7.30 | — | — |
| EV/EBITDA | 16.51 | 16.51 | 4.27 | — | — |
| P/B | 1.48 | 1.48 | 0.60 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 8.3% | 8.3% | 10.3% | -3.1% | — |
| EPS Growth | — | — | 22.7% | 10794.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+124.5%
Start / end P/E
n/dx → n/dx
EPS bridge
15.12 → n/d
Residual
+124.5%
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.