Market Closed -
London S.E.
11:35:16 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
1,508
GBX
|
+1.07%
|
|
+0.27%
|
-10.81%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,161
|
9,325
|
10,534
|
7,722
|
8,596
|
7,759
|
-
|
-
|
Enterprise Value (EV)
1 |
12,368
|
11,116
|
12,285
|
7,722
|
9,015
|
9,159
|
9,128
|
9,067
|
P/E ratio
|
12.5
x
|
16
x
|
13.9
x
|
5.32
x
|
-61.9
x
|
16.4
x
|
12.3
x
|
11.1
x
|
Yield
|
3.96%
|
3.12%
|
2.99%
|
-
|
3.59%
|
3.86%
|
4.38%
|
4.94%
|
Capitalization / Revenue
|
1.4
x
|
1.4
x
|
1.36
x
|
0.87
x
|
1.17
x
|
1.04
x
|
0.98
x
|
0.91
x
|
EV / Revenue
|
1.7
x
|
1.67
x
|
1.59
x
|
0.87
x
|
1.23
x
|
1.23
x
|
1.15
x
|
1.06
x
|
EV / EBITDA
|
7.46
x
|
8.22
x
|
8.17
x
|
4.18
x
|
7.51
x
|
7.92
x
|
6.39
x
|
5.74
x
|
EV / FCF
|
19.6
x
|
16.2
x
|
21.3
x
|
-
|
17
x
|
77.1
x
|
33.5
x
|
21.9
x
|
FCF Yield
|
5.1%
|
6.19%
|
4.7%
|
-
|
5.87%
|
1.3%
|
2.98%
|
4.58%
|
Price to Book
|
2.53
x
|
2.33
x
|
2.34
x
|
-
|
1.67
x
|
1.54
x
|
1.44
x
|
1.35
x
|
Nbr of stocks (in thousands)
|
440,675
|
440,600
|
440,824
|
440,928
|
440,913
|
440,848
|
-
|
-
|
Reference price
2 |
23.06
|
21.16
|
23.90
|
17.51
|
19.50
|
17.60
|
17.60
|
17.60
|
Announcement Date
|
2/27/20
|
2/25/21
|
3/3/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,268
|
6,663
|
7,723
|
8,902
|
7,330
|
7,432
|
7,932
|
8,514
|
EBITDA
1 |
1,658
|
1,353
|
1,503
|
1,848
|
1,201
|
1,157
|
1,429
|
1,580
|
EBIT
1 |
1,223
|
925
|
1,064
|
1,443
|
790
|
722.4
|
972
|
1,114
|
Operating Margin
|
16.83%
|
13.88%
|
13.78%
|
16.21%
|
10.78%
|
9.72%
|
12.25%
|
13.08%
|
Earnings before Tax (EBT)
1 |
1,103
|
770
|
983
|
1,560
|
682
|
627.1
|
866.6
|
966.3
|
Net income
1 |
812
|
582
|
756
|
1,452
|
-153
|
474.6
|
630.2
|
700.6
|
Net margin
|
11.17%
|
8.73%
|
9.79%
|
16.31%
|
-2.09%
|
6.39%
|
7.95%
|
8.23%
|
EPS
2 |
1.844
|
1.320
|
1.714
|
3.291
|
-0.3150
|
1.074
|
1.430
|
1.588
|
Free Cash Flow
1 |
631
|
688
|
577
|
-
|
529
|
118.8
|
272.2
|
414.9
|
FCF margin
|
8.68%
|
10.33%
|
7.47%
|
-
|
7.22%
|
1.6%
|
3.43%
|
4.87%
|
FCF Conversion (EBITDA)
|
38.06%
|
50.85%
|
38.39%
|
-
|
44.05%
|
10.27%
|
19.04%
|
26.25%
|
FCF Conversion (Net income)
|
77.71%
|
118.21%
|
76.32%
|
-
|
-
|
25.04%
|
43.19%
|
59.23%
|
Dividend per Share
2 |
0.9130
|
0.6600
|
0.7150
|
-
|
0.7000
|
0.6801
|
0.7717
|
0.8690
|
Announcement Date
|
2/27/20
|
2/25/21
|
3/3/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
|
3,497
|
3,452
|
3,211
|
3,627
|
-
|
-
|
4,096
|
4,505
|
4,397
|
-
|
3,881
|
3,449
|
3,711
|
3,641
|
4,070
|
4,118
|
EBITDA
1 |
764
|
738
|
615
|
709
|
388
|
406
|
794
|
942
|
906
|
351
|
680
|
521
|
523.5
|
599.7
|
760
|
760
|
EBIT
|
544
|
524
|
401
|
497
|
-
|
-
|
567
|
748
|
695
|
-
|
481
|
309
|
310
|
383
|
522
|
516
|
Operating Margin
|
15.56%
|
15.18%
|
12.49%
|
13.7%
|
-
|
-
|
13.84%
|
16.6%
|
15.81%
|
-
|
12.39%
|
8.96%
|
8.35%
|
10.52%
|
12.83%
|
12.53%
|
Earnings before Tax (EBT)
|
-
|
-
|
304
|
461
|
-
|
-
|
522
|
933
|
627
|
-
|
418
|
264
|
422
|
441
|
476
|
473
|
Net income
|
-
|
-
|
233
|
348
|
-
|
-
|
408
|
627
|
825
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
7.26%
|
9.59%
|
-
|
-
|
9.96%
|
13.92%
|
18.76%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.7909
|
-
|
0.5324
|
0.7887
|
-
|
-
|
0.9251
|
1.421
|
-
|
-
|
1.021
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.6129
|
0.2090
|
0.4510
|
0.2200
|
-
|
-
|
0.4950
|
0.2384
|
-
|
-
|
0.2566
|
0.4434
|
0.2330
|
0.4670
|
-
|
-
|
Announcement Date
|
2/27/20
|
8/6/20
|
2/25/21
|
8/5/21
|
12/3/21
|
3/3/22
|
3/3/22
|
8/4/22
|
2/23/23
|
5/3/23
|
8/3/23
|
2/22/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,207
|
1,791
|
1,751
|
-
|
419
|
1,400
|
1,369
|
1,308
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.331
x
|
1.324
x
|
1.165
x
|
-
|
0.3489
x
|
1.21
x
|
0.9579
x
|
0.8274
x
|
Free Cash Flow
1 |
631
|
688
|
577
|
-
|
529
|
119
|
272
|
415
|
ROE (net income / shareholders' equity)
|
22.1%
|
15.6%
|
17.6%
|
-
|
9.14%
|
8.3%
|
12.1%
|
13.2%
|
ROA (Net income/ Total Assets)
|
10%
|
7.42%
|
8.48%
|
-
|
-1.47%
|
7.9%
|
8.3%
|
-
|
Assets
1 |
8,121
|
7,847
|
8,920
|
-
|
10,405
|
6,008
|
7,592
|
-
|
Book Value Per Share
2 |
9.110
|
9.080
|
10.20
|
-
|
11.70
|
11.40
|
12.20
|
13.10
|
Cash Flow per Share
2 |
3.150
|
2.940
|
2.610
|
-
|
2.800
|
2.260
|
2.490
|
2.600
|
Capex
1 |
757
|
630
|
573
|
-
|
830
|
864
|
750
|
740
|
Capex / Sales
|
10.42%
|
9.46%
|
7.42%
|
-
|
11.32%
|
11.63%
|
9.45%
|
8.69%
|
Announcement Date
|
2/27/20
|
2/25/21
|
3/3/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
17.6
EUR Average target price
17.82
EUR Spread / Average Target +1.27% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.81% | 8.22B | | +6.10% | 15.26B | | +13.80% | 12.03B | | -6.42% | 11.64B | | +11.37% | 11.06B | | +1.48% | 10.71B | | +11.68% | 8.36B | | +10.64% | 5.86B | | +1.15% | 5.52B | | +5.22% | 4.94B |
Other Paper Packaging
|