Consumer Cyclical / Packaging & ContainersBSE
$129.00
+0.00 (+0.00%)
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 19%
FCF escenarios
weak_data · normalized FCF $-31.5M · quality 48.7/100
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
44/100
C
Piotroski
4/9
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
$2.0B
P/E
13.9x
↓EV/EBITDA
6.7x
↓ROE
7.8%
↑Gross Margin
27.5%
↓Debt/Equity
0.22
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+1.1%
FCF CAGR
—
FCF margin
-17.0%
FCF / Net income
-3.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.05B · net income $146.3M · FCF $-519.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.05B | $3.05B | $2.76B | $2.37B | $2.95B |
| Net Income | $146.3M | $146.3M | $154.3M | $158.8M | $180.6M |
| EBITDA | $359.2M | $359.2M | $325.0M | $296.6M | $361.4M |
| EPS | — | — | 9.80 | — | — |
| Gross Margin | 27.5% | 27.5% | 26.7% | 24.7% | 23.4% |
| Operating Margin | 8.7% | 8.7% | 7.7% | 8.3% | 9.5% |
| Net Margin | 4.8% | 4.8% | 5.6% | 6.7% | 6.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.22 | 0.22 | 0.11 | 0.06 | 0.02 |
| Current Ratio | 2.85 | 2.85 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-519.3M | $-519.3M | $160.4M | $-31.5M | $263.7M |
| Returns | |||||
| ROE | 7.8% | 7.8% | 8.9% | 10.0% | 12.6% |
| Valuation | |||||
| P/E | 13.89 | 13.89 | — | — | — |
| EV/EBITDA | 6.72 | 6.72 | — | — | — |
| P/B | 1.08 | 1.08 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 10.6% | 10.6% | 16.6% | -19.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-16.0%
Start / end P/E
n/dx → n/dx
EPS bridge
9.80 → n/d
Residual
-16.0%
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.