Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Nyse  >  WestRock    WRK

WESTROCK

(WRK)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period September 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 14 860 16 285 18 289 18 217 18 381 18 820
EBITDA 2 289 2 891 3 238 3 057 3 099 3 169
Operating profit (EBIT) 1 172 1 639 1 727 1 542 1 556 1 576
Pre-Tax Profit (EBT) 858 1 035 1 145 1 152 1 190 1 216
Net income 708 1 906 863 863 895 912
P/E ratio 20,5x 7,28x 10,9x 12,4x 11,9x 11,7x
EPS ( $ ) 2,77 7,34 3,33 3,33 3,48 3,53
Dividend per Share ( $ ) 1,60 1,72 1,82 1,87 1,91 1,98
Yield 2,82% 3,22% 4,99% 4,53% 4,64% 4,80%
Reference price ( $ ) 56,730 53,440 36,450 41,230 41,230 41,230
Announcement Date 11/02/2017
10:30am
11/05/2018
11:30am
11/07/2019
11:30am
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period September 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 6 257 5 778 9 912 9 291 8 503 8 100
Finance - - - - - -
Operating income (EBITDA) 2 289 2 891 3 238 3 057 3 099 3 169
Leverage
(Debt/EBITDA)
2,73x 2,00x 3,06x 3,04x 2,74x 2,56x
Capital Expenditure 779 1 000 1 369 1 100 942 950
Free Cash Flow (FCF) 1 221 1 421 941 1 038 1 620 -
Book Value Per Share (BVPS) ( $ ) 40,4 44,1 45,3 47,0 48,6 50,0
Cash Flow per Share ( $ ) 7,43 9,32 8,92 8,44 9,73 9,47
Announcement Date 11/02/2017
10:30am
11/05/2018
11:30am
11/07/2019
11:30am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 10 629 M $ -
Entreprise Value (EV) 19 920 M $ 19 132 M $
Valuation 2020e 2021e
P/E ratio (Price / EPS) 12,4x 11,9x
Capitalization / Revenue 0,58x 0,58x
EV / Revenue 1,09x 1,08x
EV / EBITDA 6,52x 6,43x
Yield (DPS / Price) 4,53% 4,64%
Price to book (Price / BVPS) 0,88x 0,85x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 8,47% 8,46%
Operating Leverage (Delta EBIT / Delta Sales) -27,3x 0,96x
Net Margin (Net Profit / Revenue) 4,74% 4,87%
ROA (Net Profit / Asset) 3,39% 3,08%
ROE (Net Profit / Equities) 7,48% 7,74%
Rate of Dividend 56,2% 55,0%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   6,04% 5,12%
Cash Flow / Sales 11,9% 13,7%
Capital Intensity (Assets / Sales) 1,40x 1,58x
Financial Leverage (Net Debt / EBITDA) 3,04x 2,74x
EPS & Dividend