Basic Materials / Paper & Paper ProductsBSE
$25.08
-0.80 (-2.99%)
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 $42.0M · 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
36/100
D
Piotroski
3/9
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
$482M
P/E
6.6x
↓EV/EBITDA
4.4x
↓ROE
9.6%
↑Gross Margin
34.1%
↑Debt/Equity
0.60
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.2%
FCF CAGR
—
FCF margin
-7.3%
FCF / Net income
-1.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.63B · net income $99.9M · FCF $-191.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.63B | $2.63B | $2.70B | $3.21B | $3.09B |
| Net Income | $99.9M | $99.9M | $112.6M | $66.2M | $32.8M |
| EBITDA | $241.9M | $241.9M | $262.8M | $207.7M | $164.0M |
| EPS | 5.19 | 5.19 | 5.85 | 3.44 | 1.70 |
| Gross Margin | 34.1% | 34.1% | 34.1% | 34.0% | 36.1% |
| Operating Margin | 5.8% | 5.8% | 6.2% | 4.1% | 3.1% |
| Net Margin | 3.8% | 3.8% | 4.2% | 2.1% | 1.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.60 | 0.60 | 1.19 | 1.73 | 1.92 |
| Current Ratio | 1.21 | 1.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-191.7M | $-191.7M | $42.0M | $86.1M | $-152.4M |
| Returns | |||||
| ROE | 9.6% | 9.6% | 18.5% | 14.0% | 8.1% |
| Valuation | |||||
| P/E | 6.57 | 6.57 | — | — | — |
| EV/EBITDA | 4.39 | 4.39 | — | — | — |
| P/B | 0.42 | 0.42 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -2.5% | -2.5% | -15.9% | 3.9% | — |
| EPS Growth | -11.3% | -11.3% | 70.2% | 102.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-24.6%
EPS terminal req.
$2.23
Spread vs growth
13.2%
5Y implied EPS CAGR
-12.3%
EPS terminal req.
$2.69
Spread vs growth
1.0%
10Y implied EPS CAGR
-1.8%
EPS terminal req.
$4.34
Spread vs growth
-9.6%
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
-32.5%
Start / end P/E
6.6x → 5.0x
EPS bridge
5.85 → 5.19
Residual
+2.7%
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.