Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
143.3
USD
|
+2.25%
|
|
+2.86%
|
+15.94%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,391
|
8,860
|
8,063
|
7,180
|
8,132
|
9,484
|
-
|
-
|
Enterprise Value (EV)
1 |
8,345
|
9,732
|
9,135
|
8,214
|
9,048
|
10,356
|
10,206
|
9,831
|
P/E ratio
|
31.6
x
|
42.6
x
|
33.9
x
|
30.6
x
|
29.1
x
|
27.8
x
|
25.7
x
|
24.8
x
|
Yield
|
1.23%
|
1.05%
|
1.22%
|
1.38%
|
-
|
1.23%
|
1.32%
|
1.34%
|
Capitalization / Revenue
|
2.58
x
|
3.02
x
|
2.5
x
|
2.16
x
|
2.33
x
|
2.57
x
|
2.47
x
|
2.37
x
|
EV / Revenue
|
2.92
x
|
3.32
x
|
2.83
x
|
2.47
x
|
2.59
x
|
2.81
x
|
2.66
x
|
2.46
x
|
EV / EBITDA
|
14.1
x
|
16.6
x
|
15
x
|
13.3
x
|
12.8
x
|
13.4
x
|
12.5
x
|
11.5
x
|
EV / FCF
|
30.7
x
|
30
x
|
159
x
|
48.8
x
|
34.4
x
|
35.2
x
|
29
x
|
26.2
x
|
FCF Yield
|
3.26%
|
3.33%
|
0.63%
|
2.05%
|
2.91%
|
2.84%
|
3.45%
|
3.81%
|
Price to Book
|
4.69
x
|
4.81
x
|
4.07
x
|
3.49
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
63,927
|
64,722
|
65,827
|
65,284
|
65,781
|
66,166
|
-
|
-
|
Reference price
2 |
115.6
|
136.9
|
122.5
|
110.0
|
123.6
|
143.3
|
143.3
|
143.3
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,860
|
2,929
|
3,227
|
3,322
|
3,487
|
3,686
|
3,840
|
4,000
|
EBITDA
1 |
592.3
|
586.3
|
607.5
|
616.7
|
707.7
|
774.5
|
813.2
|
856.9
|
EBIT
1 |
399
|
369.4
|
372.6
|
383
|
459.1
|
495.2
|
544.5
|
570.2
|
Operating Margin
|
13.95%
|
12.61%
|
11.55%
|
11.53%
|
13.17%
|
13.43%
|
14.18%
|
14.26%
|
Earnings before Tax (EBT)
1 |
342.1
|
301.2
|
321.7
|
334.7
|
374.8
|
444.1
|
503.7
|
512
|
Net income
1 |
242.2
|
214
|
244.1
|
239.3
|
284.5
|
343.2
|
368.3
|
379
|
Net margin
|
8.47%
|
7.31%
|
7.56%
|
7.2%
|
8.16%
|
9.31%
|
9.59%
|
9.48%
|
EPS
2 |
3.660
|
3.210
|
3.610
|
3.590
|
4.250
|
5.147
|
5.572
|
5.780
|
Free Cash Flow
1 |
272.2
|
324.2
|
57.51
|
168.2
|
262.9
|
294.4
|
352.4
|
375
|
FCF margin
|
9.52%
|
11.07%
|
1.78%
|
5.06%
|
7.54%
|
7.99%
|
9.18%
|
9.38%
|
FCF Conversion (EBITDA)
|
45.95%
|
55.29%
|
9.47%
|
27.27%
|
37.15%
|
38%
|
43.34%
|
43.76%
|
FCF Conversion (Net income)
|
112.38%
|
151.47%
|
23.56%
|
70.29%
|
92.41%
|
85.76%
|
95.7%
|
98.94%
|
Dividend per Share
2 |
1.420
|
1.440
|
1.500
|
1.520
|
-
|
1.757
|
1.897
|
1.920
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
825.4
|
814
|
844.9
|
844.5
|
836.9
|
795.9
|
860.1
|
895.9
|
893
|
838.5
|
915.4
|
939.7
|
944.2
|
888.5
|
EBITDA
1 |
154.2
|
153.5
|
156.3
|
159.9
|
153.7
|
146.7
|
153.7
|
181.2
|
193.4
|
179.4
|
178.8
|
197.1
|
203
|
191.9
|
EBIT
1 |
94.88
|
93.18
|
97.65
|
101.4
|
96.14
|
87.81
|
94.42
|
119
|
130.7
|
115.1
|
114.5
|
131.2
|
137.1
|
125.1
|
Operating Margin
|
11.49%
|
11.45%
|
11.56%
|
12%
|
11.49%
|
11.03%
|
10.98%
|
13.28%
|
14.63%
|
13.72%
|
12.51%
|
13.96%
|
14.52%
|
14.08%
|
Earnings before Tax (EBT)
1 |
66.23
|
80.24
|
86.63
|
89.47
|
84.92
|
73.69
|
73.27
|
110.9
|
110
|
80.63
|
104.3
|
123.2
|
128.8
|
117.9
|
Net income
1 |
47.26
|
57.61
|
62.42
|
63.62
|
54.24
|
59
|
54.76
|
83.07
|
84.3
|
62.36
|
83.1
|
90.77
|
94.83
|
85.28
|
Net margin
|
5.73%
|
7.08%
|
7.39%
|
7.53%
|
6.48%
|
7.41%
|
6.37%
|
9.27%
|
9.44%
|
7.44%
|
9.08%
|
9.66%
|
10.04%
|
9.6%
|
EPS
2 |
0.7000
|
0.8500
|
0.9300
|
0.9500
|
0.8100
|
0.8900
|
0.8200
|
1.240
|
1.260
|
0.9300
|
1.230
|
1.355
|
1.415
|
1.275
|
Dividend per Share
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.4100
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/28/21
|
2/17/22
|
4/28/22
|
7/28/22
|
10/27/22
|
2/16/23
|
4/27/23
|
7/27/23
|
10/25/23
|
2/8/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
954
|
872
|
1,073
|
1,034
|
916
|
872
|
722
|
347
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.61
x
|
1.488
x
|
1.766
x
|
1.676
x
|
1.294
x
|
1.126
x
|
0.8878
x
|
0.4049
x
|
Free Cash Flow
1 |
272
|
324
|
57.5
|
168
|
263
|
294
|
352
|
375
|
ROE (net income / shareholders' equity)
|
16.2%
|
12.5%
|
12.8%
|
11.9%
|
13%
|
14.5%
|
13.8%
|
13.3%
|
ROA (Net income/ Total Assets)
|
6.98%
|
5.67%
|
6%
|
5.74%
|
6.57%
|
6.3%
|
7.3%
|
7%
|
Assets
1 |
3,470
|
3,776
|
4,066
|
4,172
|
4,328
|
5,448
|
5,045
|
5,414
|
Book Value Per Share
|
24.60
|
28.50
|
30.10
|
31.50
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
7.780
|
8.550
|
5.370
|
7.170
|
8.600
|
9.590
|
10.10
|
10.70
|
Capex
1 |
242
|
246
|
308
|
310
|
312
|
290
|
289
|
323
|
Capex / Sales
|
8.47%
|
8.4%
|
9.54%
|
9.34%
|
8.96%
|
7.86%
|
7.52%
|
8.08%
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
143.3
USD Average target price
150.6
USD Spread / Average Target +5.05% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.94% | 9.48B | | -6.95% | 12.96B | | -15.34% | 6.61B | | +26.40% | 1.39B | | -15.31% | 1.29B | | +7.61% | 1.33B | | +27.87% | 1.26B | | -24.91% | 997M | | +21.08% | 855M | | +12.74% | 813M |
Plastic Containers & Packaging
|