Consumer Cyclical / Packaging & ContainersBSE
$34.54
-0.99 (-2.79%)
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 24%
FCF escenarios
weak_data · normalized FCF $-978000.00 · quality 71.0/100
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
48/100
C
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
$154M
P/E
40.6x
↑EV/EBITDA
33.1x
↑ROE
13.6%
↑Gross Margin
6.0%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-1.0%
FCF / Net income
-0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $95.8M · net income $3.8M · FCF $-978000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $95.8M | $95.8M | — | — | — |
| Net Income | $3.8M | $3.8M | $132000.00 | $48000.00 | $-200000.00 |
| EBITDA | $4.6M | $4.6M | $134000.00 | $48000.00 | $-200000.00 |
| EPS | — | — | 0.03 | 0.01 | -0.04 |
| Gross Margin | 6.0% | 6.0% | — | — | — |
| Operating Margin | 4.8% | 4.8% | — | — | — |
| Net Margin | 4.0% | 4.0% | — | — | — |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.06 | — |
| Cash Flow | |||||
| Free Cash Flow | $-978000.00 | $-978000.00 | $1.6M | $-4.3M | $-505000.00 |
| Returns | |||||
| ROE | 13.6% | 13.6% | 0.5% | 0.2% | -0.8% |
| Valuation | |||||
| P/E | 40.64 | 40.64 | 833.33 | 6001.00 | — |
| EV/EBITDA | 33.13 | 33.13 | 810.99 | 5582.46 | — |
| P/B | 5.51 | 5.51 | 4.56 | 11.13 | 0.06 |
| Growth & Yield | |||||
| EPS Growth | — | — | 200.0% | 125.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+59.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
+59.0%
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.