Market Closed -
Nyse
04:00:02 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
27.93
USD
|
+0.90%
|
|
+3.98%
|
+13.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,833
|
4,587
|
5,988
|
6,833
|
7,544
|
8,506
|
-
|
-
|
Enterprise Value (EV)
1 |
7,540
|
8,052
|
11,610
|
11,936
|
12,778
|
13,004
|
12,879
|
12,341
|
P/E ratio
|
23.8
x
|
28.2
x
|
28.7
x
|
13.2
x
|
10.5
x
|
11.7
x
|
10.7
x
|
9.2
x
|
Yield
|
1.8%
|
1.77%
|
1.54%
|
1.46%
|
1.62%
|
1.46%
|
1.57%
|
1.84%
|
Capitalization / Revenue
|
0.78
x
|
0.7
x
|
0.84
x
|
0.72
x
|
0.8
x
|
0.94
x
|
0.93
x
|
0.86
x
|
EV / Revenue
|
1.22
x
|
1.23
x
|
1.62
x
|
1.26
x
|
1.36
x
|
1.44
x
|
1.4
x
|
1.25
x
|
EV / EBITDA
|
7.32
x
|
7.53
x
|
11
x
|
7.46
x
|
6.81
x
|
7.28
x
|
6.97
x
|
6.17
x
|
EV / FCF
|
24.1
x
|
23.4
x
|
-60.2
x
|
22.1
x
|
25.9
x
|
35.1
x
|
20
x
|
11.8
x
|
FCF Yield
|
4.15%
|
4.28%
|
-1.66%
|
4.53%
|
3.86%
|
2.85%
|
5.01%
|
8.47%
|
Price to Book
|
3.08
x
|
3.18
x
|
3.17
x
|
3.18
x
|
2.71
x
|
2.52
x
|
2.2
x
|
1.75
x
|
Nbr of stocks (in thousands)
|
290,247
|
270,783
|
307,099
|
307,118
|
306,053
|
307,294
|
-
|
-
|
Reference price
2 |
16.65
|
16.94
|
19.50
|
22.25
|
24.65
|
27.68
|
27.68
|
27.68
|
Announcement Date
|
1/28/20
|
2/2/21
|
2/16/22
|
2/7/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,160
|
6,560
|
7,156
|
9,440
|
9,428
|
9,048
|
9,188
|
9,858
|
EBITDA
1 |
1,030
|
1,070
|
1,056
|
1,600
|
1,876
|
1,786
|
1,847
|
1,999
|
EBIT
1 |
572.5
|
588.4
|
562
|
1,044
|
1,252
|
1,280
|
1,330
|
1,419
|
Operating Margin
|
9.29%
|
8.97%
|
7.85%
|
11.06%
|
13.28%
|
14.15%
|
14.47%
|
14.39%
|
Earnings before Tax (EBT)
1 |
354
|
244
|
289
|
716
|
932
|
970.1
|
1,064
|
1,200
|
Net income
1 |
206.8
|
167.3
|
204
|
522
|
723
|
732.8
|
799.9
|
914
|
Net margin
|
3.36%
|
2.55%
|
2.85%
|
5.53%
|
7.67%
|
8.1%
|
8.71%
|
9.27%
|
EPS
2 |
0.7000
|
0.6000
|
0.6800
|
1.690
|
2.340
|
2.370
|
2.580
|
3.010
|
Free Cash Flow
1 |
312.9
|
344.5
|
-193
|
541
|
493
|
370.8
|
645.1
|
1,046
|
FCF margin
|
5.08%
|
5.25%
|
-2.7%
|
5.73%
|
5.23%
|
4.1%
|
7.02%
|
10.61%
|
FCF Conversion (EBITDA)
|
30.38%
|
32.2%
|
-
|
33.81%
|
26.28%
|
20.76%
|
34.92%
|
52.32%
|
FCF Conversion (Net income)
|
151.31%
|
205.92%
|
-
|
103.64%
|
68.19%
|
50.59%
|
80.65%
|
114.4%
|
Dividend per Share
2 |
0.3000
|
0.3000
|
0.3000
|
0.3250
|
0.4000
|
0.4050
|
0.4350
|
0.5100
|
Announcement Date
|
1/28/20
|
2/2/21
|
2/16/22
|
2/7/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,988
|
2,245
|
2,358
|
2,451
|
2,386
|
2,438
|
2,392
|
2,349
|
2,249
|
2,259
|
2,260
|
2,312
|
2,214
|
2,305
|
2,473
|
EBITDA
1 |
285
|
350
|
396
|
441
|
413
|
484
|
453
|
482
|
457
|
443
|
409
|
479.6
|
454.2
|
448.3
|
483
|
EBIT
1 |
151
|
210
|
257
|
304
|
275
|
344
|
286
|
320
|
302
|
294
|
280.9
|
360.1
|
328.2
|
329.5
|
337
|
Operating Margin
|
7.6%
|
9.35%
|
10.9%
|
12.4%
|
11.53%
|
14.11%
|
11.96%
|
13.62%
|
13.43%
|
13.01%
|
12.43%
|
15.57%
|
14.82%
|
14.29%
|
13.62%
|
Earnings before Tax (EBT)
1 |
49
|
153
|
105
|
242
|
216
|
271
|
207
|
224
|
230
|
218
|
209.1
|
273.9
|
259.1
|
232
|
286.3
|
Net income
1 |
39
|
107
|
66
|
193
|
156
|
207
|
150
|
170
|
196
|
165
|
160.3
|
209.7
|
193.5
|
174
|
214.8
|
Net margin
|
1.96%
|
4.77%
|
2.8%
|
7.87%
|
6.54%
|
8.49%
|
6.27%
|
7.24%
|
8.71%
|
7.3%
|
7.09%
|
9.07%
|
8.74%
|
7.55%
|
8.68%
|
EPS
2 |
0.1300
|
0.3500
|
0.2100
|
0.6200
|
0.5000
|
0.6700
|
0.4900
|
0.5500
|
0.6400
|
0.5300
|
0.5200
|
0.6700
|
0.6267
|
-
|
-
|
Dividend per Share
|
0.0750
|
0.0750
|
0.0750
|
0.0750
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/16/22
|
4/26/22
|
7/26/22
|
10/25/22
|
2/7/23
|
5/2/23
|
8/1/23
|
10/31/23
|
2/20/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,707
|
3,465
|
5,622
|
5,103
|
5,234
|
4,499
|
4,373
|
3,835
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.629
x
|
3.239
x
|
5.324
x
|
3.189
x
|
2.79
x
|
2.519
x
|
2.367
x
|
1.919
x
|
Free Cash Flow
1 |
313
|
345
|
-193
|
541
|
493
|
371
|
645
|
1,046
|
ROE (net income / shareholders' equity)
|
16.2%
|
20.8%
|
20.6%
|
35.7%
|
36.5%
|
26%
|
23%
|
21.1%
|
ROA (Net income/ Total Assets)
|
3.56%
|
4.13%
|
3.73%
|
6.95%
|
8.36%
|
8.8%
|
8.5%
|
-
|
Assets
1 |
5,802
|
4,047
|
5,463
|
7,514
|
8,647
|
8,327
|
9,410
|
-
|
Book Value Per Share
2 |
5.410
|
5.320
|
6.160
|
7.000
|
9.090
|
11.00
|
12.60
|
15.80
|
Cash Flow per Share
2 |
2.260
|
3.020
|
2.040
|
3.520
|
3.700
|
4.250
|
4.630
|
4.980
|
Capex
1 |
353
|
646
|
802
|
549
|
804
|
949
|
699
|
496
|
Capex / Sales
|
5.73%
|
9.85%
|
11.21%
|
5.82%
|
8.53%
|
10.49%
|
7.61%
|
5.03%
|
Announcement Date
|
1/28/20
|
2/2/21
|
2/16/22
|
2/7/23
|
2/20/24
|
-
|
-
|
-
|
Last Close Price
27.68
USD Average target price
29.99
USD Spread / Average Target +8.35% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.31% | 8.51B | | +10.72% | 15.9B | | +10.21% | 13.64B | | +24.52% | 13.37B | | +21.96% | 12.19B | | -6.22% | 8.64B | | -1.96% | 7.98B | | +17.15% | 6.23B | | +5.33% | 5.77B | | +8.50% | 5.14B |
Other Paper Packaging
|