Market Closed -
Nyse
04:00:01 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
172.8
USD
|
+0.93%
|
|
-3.91%
|
+6.10%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,520
|
12,986
|
12,842
|
11,752
|
14,491
|
15,398
|
-
|
-
|
Enterprise Value (EV)
1 |
12,317
|
14,385
|
14,869
|
14,139
|
16,230
|
17,157
|
16,898
|
16,105
|
P/E ratio
|
15.3
x
|
28.5
x
|
15.4
x
|
11.6
x
|
19.2
x
|
20.4
x
|
17.4
x
|
16.7
x
|
Yield
|
2.82%
|
2.44%
|
2.94%
|
3.71%
|
3.07%
|
2.92%
|
2.98%
|
3.09%
|
Capitalization / Revenue
|
1.51
x
|
1.95
x
|
1.66
x
|
1.39
x
|
1.86
x
|
1.9
x
|
1.84
x
|
1.77
x
|
EV / Revenue
|
1.77
x
|
2.16
x
|
1.92
x
|
1.67
x
|
2.08
x
|
2.12
x
|
2.02
x
|
1.85
x
|
EV / EBITDA
|
8.52
x
|
11.7
x
|
8.93
x
|
7.5
x
|
10.1
x
|
10.7
x
|
9.61
x
|
8.68
x
|
EV / FCF
|
15.2
x
|
23.5
x
|
30.4
x
|
21.1
x
|
19.2
x
|
20.3
x
|
17.6
x
|
15.7
x
|
FCF Yield
|
6.56%
|
4.25%
|
3.29%
|
4.74%
|
5.21%
|
4.92%
|
5.67%
|
6.36%
|
Price to Book
|
3.45
x
|
4.03
x
|
3.53
x
|
3.23
x
|
3.65
x
|
3.69
x
|
3.4
x
|
2.87
x
|
Nbr of stocks (in thousands)
|
93,934
|
94,160
|
94,319
|
91,873
|
88,953
|
89,083
|
-
|
-
|
Reference price
2 |
112.0
|
137.9
|
136.2
|
127.9
|
162.9
|
172.8
|
172.8
|
172.8
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,964
|
6,658
|
7,730
|
8,478
|
7,802
|
8,088
|
8,382
|
8,720
|
EBITDA
1 |
1,445
|
1,225
|
1,665
|
1,886
|
1,604
|
1,599
|
1,759
|
1,856
|
EBIT
1 |
1,058
|
824.1
|
1,253
|
1,434
|
1,101
|
1,099
|
1,243
|
1,334
|
Operating Margin
|
15.19%
|
12.38%
|
16.21%
|
16.92%
|
14.11%
|
13.58%
|
14.84%
|
15.3%
|
Earnings before Tax (EBT)
1 |
917
|
632.7
|
1,109
|
1,365
|
1,014
|
1,030
|
1,201
|
1,328
|
Net income
1 |
696.4
|
461
|
841.1
|
1,030
|
759
|
765.8
|
896
|
966.6
|
Net margin
|
10%
|
6.92%
|
10.88%
|
12.15%
|
9.73%
|
9.47%
|
10.69%
|
11.08%
|
EPS
2 |
7.340
|
4.840
|
8.830
|
11.03
|
8.480
|
8.490
|
9.952
|
10.32
|
Free Cash Flow
1 |
807.9
|
611.6
|
489
|
670.8
|
845.4
|
843.9
|
957.7
|
1,024
|
FCF margin
|
11.6%
|
9.19%
|
6.33%
|
7.91%
|
10.84%
|
10.43%
|
11.43%
|
11.75%
|
FCF Conversion (EBITDA)
|
55.9%
|
49.93%
|
29.36%
|
35.58%
|
52.71%
|
52.77%
|
54.45%
|
55.19%
|
FCF Conversion (Net income)
|
116.01%
|
132.67%
|
58.14%
|
65.14%
|
111.38%
|
110.2%
|
106.89%
|
105.97%
|
Dividend per Share
2 |
3.160
|
3.370
|
4.000
|
4.750
|
5.000
|
5.053
|
5.158
|
5.343
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
2,000
|
2,043
|
2,136
|
2,237
|
2,126
|
1,978
|
1,976
|
1,952
|
1,936
|
1,938
|
1,980
|
2,007
|
2,047
|
2,052
|
2,161
|
EBITDA
1 |
464
|
462.8
|
467.2
|
532.6
|
477.1
|
408.7
|
404.9
|
417.5
|
387.8
|
393.5
|
333.2
|
395.3
|
423.7
|
427.1
|
401.4
|
EBIT
1 |
360
|
357.5
|
358.6
|
418.8
|
364.4
|
292.6
|
281.6
|
292.7
|
261.1
|
265.3
|
206.3
|
267
|
297.5
|
308.2
|
285.9
|
Operating Margin
|
18%
|
17.5%
|
16.79%
|
18.72%
|
17.14%
|
14.79%
|
14.25%
|
14.99%
|
13.49%
|
13.69%
|
10.42%
|
13.3%
|
14.53%
|
15.02%
|
13.23%
|
Earnings before Tax (EBT)
1 |
333.9
|
280.5
|
340.3
|
400.6
|
347.4
|
276.6
|
253.3
|
267.8
|
244.5
|
248.5
|
187.5
|
254.4
|
289
|
295.8
|
-
|
Net income
1 |
250.7
|
216.5
|
254.2
|
301.5
|
262.5
|
211.7
|
190.1
|
202.7
|
183.2
|
187.8
|
146.9
|
188
|
210.9
|
209.4
|
190
|
Net margin
|
12.53%
|
10.6%
|
11.9%
|
13.48%
|
12.35%
|
10.7%
|
9.62%
|
10.38%
|
9.46%
|
9.69%
|
7.42%
|
9.37%
|
10.3%
|
10.2%
|
8.79%
|
EPS
2 |
2.630
|
2.280
|
2.700
|
3.200
|
2.800
|
2.310
|
2.110
|
2.240
|
2.030
|
2.100
|
1.630
|
2.102
|
2.365
|
2.355
|
2.120
|
Dividend per Share
2 |
1.000
|
1.000
|
1.000
|
1.250
|
1.250
|
1.250
|
1.250
|
1.250
|
-
|
1.250
|
1.250
|
1.250
|
1.250
|
1.250
|
-
|
Announcement Date
|
10/25/21
|
1/26/22
|
4/25/22
|
7/25/22
|
10/24/22
|
1/25/23
|
4/24/23
|
7/24/23
|
10/23/23
|
1/24/24
|
4/22/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,797
|
1,399
|
2,028
|
2,388
|
1,739
|
1,759
|
1,500
|
707
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.244
x
|
1.142
x
|
1.217
x
|
1.266
x
|
1.084
x
|
1.1
x
|
0.8526
x
|
0.3809
x
|
Free Cash Flow
1 |
808
|
612
|
489
|
671
|
845
|
844
|
958
|
1,024
|
ROE (net income / shareholders' equity)
|
24.3%
|
17.4%
|
24.5%
|
28.3%
|
20.5%
|
18.1%
|
19.4%
|
18.9%
|
ROA (Net income/ Total Assets)
|
10.1%
|
7.5%
|
11%
|
13%
|
9.1%
|
8.97%
|
9.85%
|
9.9%
|
Assets
1 |
6,903
|
6,147
|
7,635
|
7,920
|
8,342
|
8,540
|
9,096
|
9,763
|
Book Value Per Share
2 |
32.40
|
34.20
|
38.60
|
39.60
|
44.70
|
46.90
|
50.80
|
60.20
|
Cash Flow per Share
2 |
12.80
|
10.90
|
11.60
|
16.10
|
14.70
|
13.50
|
16.00
|
17.90
|
Capex
1 |
400
|
421
|
605
|
824
|
470
|
480
|
494
|
523
|
Capex / Sales
|
5.74%
|
6.33%
|
7.83%
|
9.72%
|
6.02%
|
5.93%
|
5.9%
|
5.99%
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
-
|
-
|
-
|
Last Close Price
172.8
USD Average target price
174.6
USD Spread / Average Target +1.03% Consensus |
1st Jan change
|
Capi.
|
---|
| +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 | | +10.64% | 5.84B | | +1.15% | 5.55B | | +5.22% | 4.98B |
Other Paper Packaging
|