Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
56.51
USD
|
+0.59%
|
|
-1.05%
|
+1.15%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,178
|
5,950
|
5,692
|
5,920
|
5,473
|
5,552
|
-
|
-
|
Enterprise Value (EV)
1 |
7,714
|
7,085
|
7,132
|
8,915
|
8,404
|
8,281
|
8,046
|
7,874
|
P/E ratio
|
21.4
x
|
28.9
x
|
-67.3
x
|
12.9
x
|
11.6
x
|
12
x
|
10.8
x
|
11.1
x
|
Yield
|
2.75%
|
2.9%
|
3.11%
|
3.16%
|
3.62%
|
3.67%
|
3.74%
|
3.72%
|
Capitalization / Revenue
|
1.15
x
|
1.14
x
|
1.02
x
|
0.82
x
|
0.81
x
|
0.81
x
|
0.78
x
|
0.76
x
|
EV / Revenue
|
1.44
x
|
1.35
x
|
1.28
x
|
1.23
x
|
1.24
x
|
1.2
x
|
1.14
x
|
1.08
x
|
EV / EBITDA
|
10.1
x
|
9.06
x
|
9.45
x
|
7.76
x
|
7.87
x
|
7.72
x
|
7.17
x
|
6.64
x
|
EV / FCF
|
31.5
x
|
13.6
x
|
128
x
|
46.9
x
|
14
x
|
20.7
x
|
16.2
x
|
16.8
x
|
FCF Yield
|
3.17%
|
7.37%
|
0.78%
|
2.13%
|
7.14%
|
4.83%
|
6.18%
|
5.96%
|
Price to Book
|
3.43
x
|
3.14
x
|
3.07
x
|
2.9
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
100,098
|
100,417
|
98,326
|
97,512
|
97,956
|
98,252
|
-
|
-
|
Reference price
2 |
61.72
|
59.25
|
57.89
|
60.71
|
55.87
|
56.51
|
56.51
|
56.51
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/8/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,374
|
5,237
|
5,590
|
7,251
|
6,781
|
6,892
|
7,076
|
7,319
|
EBITDA
1 |
764
|
782.3
|
754.5
|
1,148
|
1,068
|
1,073
|
1,123
|
1,185
|
EBIT
1 |
525.4
|
527
|
515.4
|
919.9
|
803.7
|
789.7
|
833.5
|
880.6
|
Operating Margin
|
9.78%
|
10.06%
|
9.22%
|
12.69%
|
11.85%
|
11.46%
|
11.78%
|
12.03%
|
Earnings before Tax (EBT)
1 |
380.8
|
255.6
|
-161
|
571.3
|
614.8
|
623.4
|
681.9
|
728.6
|
Net income
1 |
291.8
|
207.5
|
-85.48
|
466.4
|
475
|
464.5
|
510
|
497
|
Net margin
|
5.43%
|
3.96%
|
-1.53%
|
6.43%
|
7%
|
6.74%
|
7.21%
|
6.79%
|
EPS
2 |
2.880
|
2.050
|
-0.8600
|
4.720
|
4.800
|
4.724
|
5.240
|
5.100
|
Free Cash Flow
1 |
244.5
|
522
|
55.82
|
189.9
|
600.2
|
399.7
|
496.9
|
469
|
FCF margin
|
4.55%
|
9.97%
|
1%
|
2.62%
|
8.85%
|
5.8%
|
7.02%
|
6.41%
|
FCF Conversion (EBITDA)
|
32.01%
|
66.72%
|
7.4%
|
16.54%
|
56.21%
|
37.24%
|
44.25%
|
39.58%
|
FCF Conversion (Net income)
|
83.8%
|
251.59%
|
-
|
40.71%
|
126.36%
|
86.05%
|
97.43%
|
94.37%
|
Dividend per Share
2 |
1.700
|
1.720
|
1.800
|
1.920
|
2.020
|
2.075
|
2.113
|
2.100
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/8/23
|
2/14/24
|
-
|
-
|
-
|
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 |
1,415
|
1,439
|
1,771
|
1,913
|
1,890
|
1,676
|
1,730
|
1,705
|
1,710
|
1,636
|
1,676
|
1,742
|
1,771
|
1,665
|
EBITDA
1 |
182
|
182.3
|
312.6
|
304.6
|
289.5
|
241.5
|
274.4
|
275.4
|
280.4
|
235.8
|
239.6
|
271.8
|
291.7
|
260.8
|
EBIT
1 |
122.4
|
124.7
|
260.8
|
250.2
|
225.1
|
183.8
|
213.4
|
210.9
|
212.5
|
166.8
|
170.2
|
205.1
|
225.6
|
188.3
|
Operating Margin
|
8.65%
|
8.66%
|
14.73%
|
13.07%
|
11.91%
|
10.97%
|
12.34%
|
12.37%
|
12.43%
|
10.2%
|
10.15%
|
11.78%
|
12.74%
|
11.31%
|
Earnings before Tax (EBT)
1 |
111.8
|
86.65
|
148.7
|
172.6
|
155.1
|
94.85
|
193.3
|
152.2
|
166.8
|
102.6
|
130.1
|
160.6
|
176.2
|
150.9
|
Net income
1 |
111.1
|
65.16
|
115.3
|
131.7
|
122.2
|
97.2
|
148.3
|
114.6
|
130.7
|
81.24
|
95.64
|
120.4
|
137.6
|
113.5
|
Net margin
|
7.85%
|
4.53%
|
6.51%
|
6.88%
|
6.47%
|
5.8%
|
8.57%
|
6.72%
|
7.64%
|
4.97%
|
5.71%
|
6.91%
|
7.77%
|
6.82%
|
EPS
2 |
1.120
|
0.6600
|
1.170
|
1.330
|
1.240
|
0.9800
|
1.500
|
1.160
|
1.320
|
0.8200
|
0.9700
|
1.220
|
1.397
|
1.153
|
Dividend per Share
2 |
0.4500
|
0.4500
|
0.4500
|
0.4900
|
0.4900
|
0.4900
|
0.4900
|
0.5100
|
0.5100
|
0.5100
|
0.5150
|
0.5150
|
0.5150
|
0.5150
|
Announcement Date
|
10/21/21
|
2/10/22
|
4/21/22
|
7/21/22
|
10/31/22
|
2/8/23
|
5/1/23
|
7/31/23
|
10/31/23
|
2/14/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,536
|
1,135
|
1,440
|
2,995
|
2,931
|
2,729
|
2,494
|
2,322
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.011
x
|
1.451
x
|
1.908
x
|
2.608
x
|
2.745
x
|
2.542
x
|
2.221
x
|
1.959
x
|
Free Cash Flow
1 |
245
|
522
|
55.8
|
190
|
600
|
400
|
497
|
469
|
ROE (net income / shareholders' equity)
|
16.4%
|
18.5%
|
19%
|
32.6%
|
23.1%
|
18.8%
|
18.4%
|
17.7%
|
ROA (Net income/ Total Assets)
|
6.01%
|
6.64%
|
6.87%
|
10.5%
|
7.3%
|
6.1%
|
6.5%
|
6.5%
|
Assets
1 |
4,855
|
3,124
|
-1,244
|
4,436
|
6,507
|
7,614
|
7,846
|
7,646
|
Book Value Per Share
|
18.00
|
18.90
|
18.90
|
21.00
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
4.210
|
6.970
|
3.000
|
5.160
|
8.930
|
7.220
|
9.980
|
-
|
Capex
1 |
181
|
184
|
243
|
319
|
283
|
335
|
330
|
341
|
Capex / Sales
|
3.37%
|
3.51%
|
4.34%
|
4.4%
|
4.17%
|
4.86%
|
4.66%
|
4.66%
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/8/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
56.51
USD Average target price
60.63
USD Spread / Average Target +7.29% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.15% | 5.55B | | +6.10% | 15.4B | | +13.80% | 12.14B | | -6.42% | 11.75B | | +11.37% | 11.06B | | +1.48% | 10.71B | | +11.68% | 8.43B | | -10.81% | 8.28B | | -2.74% | 7.86B | | +10.64% | 5.84B |
Other Paper Packaging
|