Basic Materials / Paper & Paper ProductsBSE
$1.37
-0.03 (-2.14%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $68.9M · quality 65.0/100
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
35/100
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
$649M
P/E
68.5x
↑EV/EBITDA
47.6x
↑ROE
-5.8%
↓Gross Margin
20.4%
↑Debt/Equity
0.32
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+21.9%
FCF CAGR
+11.6%
FCF margin
5.4%
FCF / Net income
-1.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.27B · net income $-51.2M · FCF $68.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.27B | $1.27B | $1.27B | $1.14B | $703.6M |
| Net Income | $-51.2M | $-51.2M | $-50.8M | $25.9M | $39.1M |
| EBITDA | $18.9M | $18.9M | $25.2M | $103.3M | $131.9M |
| EPS | -0.11 | -0.11 | -0.11 | 0.09 | 0.08 |
| Gross Margin | 20.4% | 20.4% | 16.5% | 24.9% | 33.5% |
| Operating Margin | 1.0% | 1.0% | 0.1% | 8.4% | 11.4% |
| Net Margin | -4.0% | -4.0% | -4.0% | 2.3% | 5.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.32 | 0.32 | 0.36 | 0.35 | 0.41 |
| Current Ratio | 2.93 | 2.93 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $68.9M | $68.9M | $34.9M | $108.4M | $49.5M |
| Returns | |||||
| ROE | -5.8% | -5.8% | -5.5% | 2.7% | 4.1% |
| Valuation | |||||
| P/E | 68.50 | 68.50 | — | 28.44 | 53.56 |
| EV/EBITDA | 47.56 | 47.56 | 73.25 | 14.84 | 18.84 |
| P/B | 0.74 | 0.74 | 1.64 | 1.24 | 2.21 |
| Growth & Yield | |||||
| Revenue Growth | 0.3% | 0.3% | 11.1% | 62.6% | — |
| EPS Growth | 0.0% | 0.0% | -222.2% | 9.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-37.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.11 → -0.11
Residual
-37.7%
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.