Valuation Sonoco Products Company

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-12-06 pm EST			5-day change	1st Jan Change
51.23 ^USD	+0.57%		-1.25%	-8.30%

Dec. 04	Crown Holdings to Receive $300 Million From Eviosys Stake Sale	MT
Dec. 04	Sonoco Products Closes Acqusition of Eviosys	MT

Data adjusted to current consolidation scope

Fiscal Period: december	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	6,178	5,950	5,692	5,920	5,473	5,034	-	-
Change	-	-3.7%	-4.33%	4%	-7.55%	-8.02%	-	-
Enterprise Value (EV) ¹	7,714	7,085	7,132	8,915	8,404	7,898	7,740	5,034
Change	-	-8.15%	0.66%	25%	-5.73%	-6.02%	-2%	-34.96%
P/E ratio	21.4x	28.9x	-67.3x	12.9x	11.6x	15.6x	10.6x	9.85x
PBR	3.43x	3.14x	3.07x	2.9x	-	1.99x	1.85x	-
PEG	-	-1x	0x	-0x	6.84x	-0.5x	0.2x	1.34x
Capitalization / Revenue	1.15x	1.14x	1.02x	0.82x	0.81x	0.77x	0.76x	0.74x
EV / Revenue	1.44x	1.35x	1.28x	1.23x	1.24x	1.21x	1.17x	0.74x
EV / EBITDA	10.1x	9.06x	9.45x	7.76x	7.87x	7.57x	6.86x	4.07x
EV / EBIT	14.7x	13.4x	13.8x	9.69x	10.5x	10.2x	9.22x	5.46x
EV / FCF	31.5x	13.6x	128x	46.9x	14x	23.3x	19.8x	11.2x
FCF Yield	3.17%	7.37%	0.78%	2.13%	7.14%	4.29%	5.05%	8.93%
Dividend per Share ²	1.7	1.72	1.8	1.92	2.02	2.08	2.12	2.19
Rate of return	2.75%	2.9%	3.11%	3.16%	3.62%	4.06%	4.14%	4.27%
EPS ²	2.88	2.05	-0.86	4.72	4.8	3.283	4.843	5.2
Distribution rate	59%	83.9%	-209%	40.7%	42.1%	63.4%	43.8%	42.1%
Net sales ¹	5,374	5,237	5,590	7,251	6,781	6,523	6,623	6,804
EBITDA ¹	764	782.3	754.5	1,148	1,068	1,043	1,129	1,236
EBIT ¹	525.4	527	515.4	919.9	803.7	772.5	839.9	922.4
Net income ¹	291.8	207.5	-85.48	466.4	475	323.8	475.6	516.5
Net Debt ¹	1,536	1,135	1,440	2,995	2,931	2,864	2,706	-
Reference price ²	61.72	59.25	57.89	60.71	55.87	51.23	51.23	51.23
Nbr of stocks (in thousands)	100,098	100,417	98,326	97,512	97,956	98,260	-	-
Announcement Date	2/13/20	2/11/21	2/10/22	2/8/23	2/14/24	-	-	-

¹USD in Million²USD

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. ($)
SONOCO PRODUCTS COMPANY	15.6x	1.21x	7.57x	+4.06%	5.03B
PACKAGING CORPORATION OF AMERICA	26.93x	2.82x	14.19x	+2.07%	21.66B
INTERNATIONAL PAPER COMPANY	28.56x	1.29x	12.18x	+3.26%	19.73B
DS SMITH PLC	31.03x	1.44x	10.82x	+3.24%	9.89B
GRAPHIC PACKAGING HOLDING COMPANY	12.99x	1.54x	8.07x	+1.37%	8.86B
SIG GROUP AG	38.24x	2.86x	11.8x	+2.51%	7.78B
MONDI PLC	16.46x	1.05x	7.35x	+4.70%	6.71B
HUHTAMÄKI OYJ	16.47x	1.18x	7.88x	+3.17%	3.83B
Average	23.28x	1.67x	9.98x	+3.05%	10.44B
Weighted average by Cap.	25.37x	1.85x	11.20x	+2.84%