Market Closed -
Nyse
04:00:02 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
11.87
USD
|
-2.06%
|
|
-6.46%
|
-27.53%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,857
|
1,870
|
1,887
|
2,571
|
2,534
|
1,848
|
-
|
-
|
Enterprise Value (EV)
1 |
6,865
|
6,449
|
5,987
|
6,471
|
6,567
|
5,711
|
5,378
|
4,962
|
P/E ratio
|
-4.62
x
|
7.48
x
|
13.7
x
|
4.51
x
|
-24.4
x
|
6.99
x
|
5.37
x
|
5.05
x
|
Yield
|
1.26%
|
0.42%
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.28
x
|
0.31
x
|
0.3
x
|
0.37
x
|
0.36
x
|
0.27
x
|
0.26
x
|
0.25
x
|
EV / Revenue
|
1.03
x
|
1.06
x
|
0.94
x
|
0.94
x
|
0.92
x
|
0.82
x
|
0.75
x
|
0.67
x
|
EV / EBITDA
|
5.49
x
|
6.35
x
|
5.35
x
|
5.42
x
|
4.49
x
|
4.53
x
|
4.04
x
|
3.7
x
|
EV / FCF
|
-327
x
|
44.2
x
|
21.2
x
|
27.4
x
|
50.5
x
|
38.9
x
|
21
x
|
15.3
x
|
FCF Yield
|
-0.31%
|
2.26%
|
4.71%
|
3.65%
|
1.98%
|
2.57%
|
4.77%
|
6.55%
|
Price to Book
|
3.98
x
|
6.3
x
|
2.29
x
|
1.72
x
|
-
|
0.86
x
|
0.71
x
|
0.59
x
|
Nbr of stocks (in thousands)
|
155,631
|
157,166
|
156,827
|
155,138
|
154,727
|
155,722
|
-
|
-
|
Reference price
2 |
11.93
|
11.90
|
12.03
|
16.57
|
16.38
|
11.87
|
11.87
|
11.87
|
Announcement Date
|
2/4/20
|
2/9/21
|
2/1/22
|
1/31/23
|
2/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,691
|
6,095
|
6,357
|
6,856
|
7,105
|
6,925
|
7,136
|
7,412
|
EBITDA
1 |
1,251
|
1,015
|
1,119
|
1,193
|
1,463
|
1,260
|
1,332
|
1,343
|
EBIT
1 |
744
|
533
|
656
|
728
|
969
|
787.9
|
869.1
|
947.9
|
Operating Margin
|
11.12%
|
8.74%
|
10.32%
|
10.62%
|
13.64%
|
11.38%
|
12.18%
|
12.79%
|
Earnings before Tax (EBT)
1 |
-261
|
353
|
332
|
805
|
67
|
430.2
|
505.6
|
546.5
|
Net income
1 |
-400
|
249
|
149
|
584
|
-103
|
269.4
|
349.9
|
368
|
Net margin
|
-5.98%
|
4.09%
|
2.34%
|
8.52%
|
-1.45%
|
3.89%
|
4.9%
|
4.96%
|
EPS
2 |
-2.580
|
1.590
|
0.8800
|
3.670
|
-0.6700
|
1.698
|
2.212
|
2.350
|
Free Cash Flow
1 |
-21
|
146
|
282
|
236
|
130
|
146.7
|
256.6
|
324.9
|
FCF margin
|
-0.31%
|
2.4%
|
4.44%
|
3.44%
|
1.83%
|
2.12%
|
3.6%
|
4.38%
|
FCF Conversion (EBITDA)
|
-
|
14.38%
|
25.2%
|
19.78%
|
8.89%
|
11.64%
|
19.26%
|
24.2%
|
FCF Conversion (Net income)
|
-
|
58.63%
|
189.26%
|
40.41%
|
-
|
54.44%
|
73.35%
|
88.3%
|
Dividend per Share
2 |
0.1500
|
0.0500
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/4/20
|
2/9/21
|
2/1/22
|
1/31/23
|
2/6/24
|
-
|
-
|
-
|
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 |
1,588
|
1,692
|
1,778
|
1,693
|
1,693
|
1,831
|
1,890
|
1,743
|
1,641
|
1,593
|
1,793
|
1,813
|
1,761
|
1,678
|
1,898
|
EBITDA
1 |
246
|
297
|
320
|
318
|
258
|
456
|
396
|
350
|
244
|
320
|
332.5
|
355.9
|
285.3
|
324.6
|
372.8
|
EBIT
1 |
132
|
181
|
204
|
203
|
140
|
338
|
272
|
223
|
119
|
195
|
207.6
|
228
|
160.9
|
203.6
|
250.1
|
Operating Margin
|
8.31%
|
10.7%
|
11.47%
|
11.99%
|
8.27%
|
18.46%
|
14.39%
|
12.79%
|
7.25%
|
12.24%
|
11.58%
|
12.57%
|
9.14%
|
12.13%
|
13.18%
|
Earnings before Tax (EBT)
1 |
71
|
170
|
328
|
278
|
29
|
270
|
154
|
82
|
-439
|
117
|
112.4
|
136.5
|
68.25
|
100.5
|
142.8
|
Net income
1 |
43
|
88
|
252
|
231
|
13
|
206
|
110
|
51
|
-470
|
72
|
70.53
|
80.95
|
40.37
|
67.33
|
101.2
|
Net margin
|
2.71%
|
5.2%
|
14.17%
|
13.64%
|
0.77%
|
11.25%
|
5.82%
|
2.93%
|
-28.64%
|
4.52%
|
3.93%
|
4.46%
|
2.29%
|
4.01%
|
5.33%
|
EPS
2 |
0.2700
|
0.5500
|
1.590
|
1.450
|
0.0800
|
1.290
|
0.6900
|
0.3200
|
-3.050
|
0.4500
|
0.4440
|
0.5140
|
0.2560
|
0.4275
|
0.6367
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/1/22
|
4/25/22
|
8/2/22
|
11/1/22
|
1/31/23
|
4/25/23
|
8/1/23
|
10/31/23
|
2/6/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,008
|
4,579
|
4,100
|
3,900
|
4,033
|
3,863
|
3,530
|
3,113
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.003
x
|
4.511
x
|
3.664
x
|
3.269
x
|
2.757
x
|
3.065
x
|
2.649
x
|
2.319
x
|
Free Cash Flow
1 |
-21
|
146
|
282
|
236
|
130
|
147
|
257
|
325
|
ROE (net income / shareholders' equity)
|
56%
|
40.2%
|
47.9%
|
31.1%
|
30%
|
16.3%
|
17.6%
|
16.2%
|
ROA (Net income/ Total Assets)
|
3.64%
|
2.1%
|
3.32%
|
4.09%
|
-1.1%
|
3.2%
|
4%
|
4%
|
Assets
1 |
-11,002
|
11,867
|
4,489
|
14,275
|
9,365
|
8,419
|
8,747
|
9,199
|
Book Value Per Share
2 |
3.000
|
1.890
|
5.260
|
9.610
|
-
|
13.90
|
16.80
|
20.20
|
Cash Flow per Share
2 |
2.610
|
2.880
|
4.290
|
0.9700
|
5.290
|
4.280
|
4.920
|
-
|
Capex
1 |
426
|
311
|
398
|
539
|
688
|
554
|
530
|
473
|
Capex / Sales
|
6.37%
|
5.1%
|
6.26%
|
7.86%
|
9.68%
|
8%
|
7.43%
|
6.37%
|
Announcement Date
|
2/4/20
|
2/9/21
|
2/1/22
|
1/31/23
|
2/6/24
|
-
|
-
|
-
|
Last Close Price
11.87
USD Average target price
18.11
USD Spread / Average Target +52.58% Consensus |
1st Jan change
|
Capi.
|
---|
| -27.53% | 1.85B | | +8.66% | 4.79B | | +18.98% | 3.89B | | +1.25% | 2.37B | | -18.54% | 705M | | 0.00% | 598M | | +0.38% | 346M | | -25.52% | 306M | | -39.58% | 218M | | -4.91% | 191M |
Glass Containers & Packaging
|