Consumer Cyclical / Packaging & ContainersNasdaqGS
$39.99
-0.94 (-2.30%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $34.0M · quality 53.7/100
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
54/100
C
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.4B
P/E
114.3x
↑EV/EBITDA
21.2x
↑ROE
17.0%
↑Gross Margin
21.4%
↓Debt/Equity
0.72
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
-1.2%
FCF CAGR
—
FCF margin
10.7%
FCF / Net income
0.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $645.7M · net income $120.1M · FCF $69.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $645.7M | $645.7M | $630.8M | $652.1M | $883.8M | $857.1M | $770.0M | $723.5M | $705.0M | $656.2M | $794.0M | $864.0M | $887.3M | $799.7M | $1.27B | $1.08B | $902.5M | $777.0M |
| Net Income | $120.1M | $120.1M | $24.3M | $40.4M | $66.2M | $57.3M | $-79.8M | $98.6M | $83.3M | $31.0M | $-39.8M | $-33.4M | $68.5M | $75.5M | $33.9M | $60.4M | $45.3M | $-220000.00 |
| EBITDA | $99.3M | $99.3M | $80.3M | $109.4M | $155.0M | $148.5M | $-38.5M | $134.7M | $149.3M | $133.0M | $2.9M | $39.3M | — | — | — | — | — | — |
| EPS | 2.95 | 2.95 | 0.59 | 0.97 | 1.56 | 1.32 | -1.83 | 2.16 | 1.80 | 0.67 | -0.88 | -0.74 | 1.51 | 1.83 | 0.71 | 1.38 | 1.04 | -0.01 |
| Gross Margin | 21.4% | 21.4% | 20.5% | 23.5% | 23.6% | 25.3% | 23.6% | 26.8% | 28.4% | 28.8% | 26.5% | 27.3% | 26.7% | 28.3% | 27.0% | 29.3% | 30.0% | 26.3% |
| Operating Margin | 1.4% | 1.4% | 3.2% | 7.8% | 8.7% | 11.1% | -11.5% | 12.6% | 15.4% | 14.1% | -5.3% | -0.5% | 9.8% | 12.2% | 10.1% | 12.1% | 12.1% | 6.4% |
| Net Margin | 18.6% | 18.6% | 3.8% | 6.2% | 7.5% | 6.7% | -10.4% | 13.6% | 11.8% | 4.7% | -5.0% | -3.9% | 7.7% | 9.4% | 2.7% | 5.6% | 5.0% | -0.0% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.72 | 0.72 | 0.65 | 0.65 | 0.68 | 0.63 | 0.60 | 0.43 | 0.48 | 0.57 | 0.76 | 0.78 | 1.08 | 0.56 | 1.39 | 2.66 | 4.25 | — |
| Current Ratio | 4.85 | 4.85 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $69.1M | $69.1M | $12.8M | $34.0M | $26.6M | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||||||
| ROE | 17.0% | 17.0% | 3.6% | 5.9% | 10.2% | 9.1% | -13.7% | 14.1% | 13.4% | 5.7% | -8.0% | -6.1% | 11.6% | 13.8% | 11.2% | 34.7% | 40.3% | -0.4% |
| Valuation | ||||||||||||||||||
| P/E | 114.26 | 114.26 | 40.64 | 25.73 | 18.33 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 21.21 | 21.21 | 17.38 | 13.25 | 9.98 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 2.31 | 2.31 | 1.48 | 1.52 | 1.86 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 2.4% | 2.4% | -3.3% | -26.2% | — | 11.3% | 6.4% | 2.6% | 7.4% | -17.4% | -8.1% | -2.6% | 11.0% | -36.9% | 16.9% | 20.1% | 16.1% | — |
| EPS Growth | 400.0% | 400.0% | -39.2% | -37.8% | — | 172.1% | -184.7% | 20.0% | 168.7% | 176.1% | -18.9% | -149.0% | -17.5% | 158.1% | -48.6% | 32.1% | 13200.0% | — |
| Dividend Yield | 0.4% | 0.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
6.4%
EPS terminal req.
$3.55
Spread vs growth
393.6%
5Y implied EPS CAGR
7.8%
EPS terminal req.
$4.29
Spread vs growth
392.2%
10Y implied EPS CAGR
8.9%
EPS terminal req.
$6.91
Spread vs growth
391.1%
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
+52.0%
Start / end P/E
44.7x → 13.6x
EPS bridge
0.59 → 2.95
Residual
-278.7%
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.