Basic Materials / Paper & Paper ProductsBSE
$1573.00
-0.35 (-0.02%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $44.5M · quality 53.0/100
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
56/100
C
Piotroski
5/9
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
$6.9B
P/E
16.7x
↓EV/EBITDA
9.7x
↓ROE
9.8%
↑Gross Margin
69.0%
↑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
+8.7%
FCF CAGR
+52.6%
FCF margin
9.8%
FCF / Net income
0.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.09B · net income $414.5M · FCF $203.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.09B | $2.09B | $1.90B | $1.78B | $1.63B |
| Net Income | $414.5M | $414.5M | $398.9M | $362.9M | $317.6M |
| EBITDA | $702.3M | $702.3M | $669.9M | $597.9M | $523.2M |
| EPS | — | — | 90.87 | 82.67 | 72.34 |
| Gross Margin | 69.0% | 69.0% | 67.5% | 61.3% | 61.7% |
| Operating Margin | 19.7% | 19.7% | 19.7% | 19.4% | 20.1% |
| Net Margin | 19.8% | 19.8% | 21.0% | 20.4% | 19.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Current Ratio | 9.21 | 9.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $203.8M | $203.8M | $44.5M | $4.3M | $57.4M |
| Returns | |||||
| ROE | 9.8% | 9.8% | 10.4% | 10.4% | 10.1% |
| Valuation | |||||
| P/E | 16.66 | 16.66 | 16.67 | — | — |
| EV/EBITDA | 9.70 | 9.70 | 9.71 | — | — |
| P/B | 1.63 | 1.63 | 1.73 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 9.8% | 9.8% | 7.0% | 9.2% | — |
| EPS Growth | — | — | 9.9% | 14.3% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-21.7%
Start / end P/E
n/dx → n/dx
EPS bridge
90.87 → n/d
Residual
-22.3%
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.