Valuation Orora Limited

Equities

End-of-day quote Australian S.E. Other stock markets 2024-11-29			5-day change	1st Jan Change
2.430 ^AUD	-1.62%		-3.57%	-6.54%

Oct. 16	Orora Limited Provides Group Earnings Guidance for the Fiscal Year 2025	CI
Oct. 16	Orora Limited - Shareholder/Analyst Call

Data adjusted to current consolidation scope

Fiscal Period: Juni	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,450	2,911	3,085	2,776	2,639	3,255	-	-
Change	-	18.81%	5.95%	-10.02%	-4.94%	23.36%	-	-
Enterprise Value (EV) ¹	2,742	3,364	3,714	3,550	4,392	3,429	3,735	3,697
Change	-	22.68%	10.38%	-4.42%	23.74%	-21.93%	8.94%	-1.03%
P/E ratio	87.6x	23x	17.2x	15.2x	13.4x	17.2x	14.7x	12.9x
PBR	2.38x	3.78x	4.22x	3.48x	1.27x	1.26x	1.27x	1.19x
PEG	-	0x	0.4x	6.44x	-0.4x	-4.4x	0.9x	0.9x
Capitalization / Revenue	0.69x	0.82x	0.75x	0.65x	0.56x	0.93x	1.39x	1.33x
EV / Revenue	0.77x	0.95x	0.91x	0.83x	0.93x	0.98x	1.59x	1.51x
EV / EBITDA	7.84x	9.11x	9.21x	8x	7.13x	5.94x	7.32x	6.85x
EV / EBIT	12.2x	13.5x	13x	11.1x	10.9x	9.7x	11.4x	10.6x
EV / FCF	-18.5x	15.8x	22.5x	58.6x	34.6x	26.4x	9.79x	19.4x
FCF Yield	-5.42%	6.35%	4.45%	1.71%	2.89%	3.78%	10.2%	5.16%
Dividend per Share ²	0.493	0.14	0.165	0.175	0.1	0.0953	0.111	0.129
Rate of return	19.4%	4.2%	4.52%	5.32%	5.08%	3.92%	4.57%	5.31%
EPS ²	0.029	0.145	0.212	0.217	0.147	0.1413	0.1654	0.1886
Distribution rate	1,700%	96.6%	77.8%	80.6%	68%	67.4%	67.1%	68.4%
Net sales ¹	3,566	3,538	4,091	4,291	4,698	3,505	2,344	2,441
EBITDA ¹	349.8	369.3	403.4	443.5	616.4	577	510.3	539.5
EBIT ¹	224.3	249.1	285.5	320.5	404	353.6	326.6	349.7
Net income ¹	27.6	135.8	184.7	184.8	185.2	185.1	196.2	213.3
Net Debt ¹	292	452.9	629	774	1,754	173.8	480.2	441.7
Reference price ²	2.540	3.330	3.650	3.290	1.970	2.430	2.430	2.430
Nbr of stocks (in thousands)	964,748	874,307	845,089	843,653	1,339,407	1,339,536	-	-
Announcement Date	8/19/20	8/18/21	8/17/22	8/16/23	8/13/24	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ORORA LIMITED	17.2x	0.98x	5.94x	+3.92%	2.12B
BALL CORPORATION	4.53x	1.95x	11.98x	+1.30%	18.55B
AVERY DENNISON CORPORATION	23.23x	2.19x	13.39x	+1.67%	16.55B
CROWN HOLDINGS, INC.	33.68x	1.41x	8.64x	+1.09%	10.88B
CCL INDUSTRIES INC.	16.49x	2.11x	10.16x	+1.49%	9.84B
STORA ENSO OYJ	27.3x	1.19x	9.02x	+2.56%	7.66B
SILGAN HOLDINGS INC.	20.09x	1.56x	10.18x	+1.30%	6.14B
SEALED AIR CORPORATION	14.45x	1.74x	8.52x	+2.19%	5.33B
GREIF, INC.	15.76x	-	-	+2.94%	3.45B
VISCOFAN, S.A.	18.41x	2.44x	10.23x	+3.71%	3B
Average	19.11x	1.73x	9.79x	+2.22%	8.35B
Weighted average by Cap.	18.59x	1.82x	10.72x	+1.76%