Market Closed -
OTC Markets
03:25:55 2024-06-04 pm EDT
|
5-day change
|
1st Jan Change
|
13.65
USD
|
-4.01%
|
|
0.00%
|
+7.95%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,328
|
12,383
|
12,809
|
10,503
|
9,864
|
9,735
|
-
|
-
|
Enterprise Value (EV)
1 |
13,645
|
15,478
|
15,118
|
12,356
|
13,031
|
12,721
|
12,541
|
12,141
|
P/E ratio
|
11.6
x
|
19.8
x
|
10.1
x
|
6.71
x
|
-27.8
x
|
25.3
x
|
15.4
x
|
12.6
x
|
Yield
|
3.86%
|
1.92%
|
3.41%
|
4.56%
|
0.8%
|
2.45%
|
3.05%
|
3.69%
|
Capitalization / Revenue
|
1.03
x
|
1.45
x
|
1.26
x
|
0.9
x
|
1.05
x
|
1.06
x
|
0.98
x
|
0.93
x
|
EV / Revenue
|
1.36
x
|
1.81
x
|
1.49
x
|
1.06
x
|
1.39
x
|
1.39
x
|
1.27
x
|
1.16
x
|
EV / EBITDA
|
8.85
x
|
12.2
x
|
6.92
x
|
4.89
x
|
13.2
x
|
10.1
x
|
7.95
x
|
6.67
x
|
EV / FCF
|
12.8
x
|
33.1
x
|
18.2
x
|
14.1
x
|
-55
x
|
-61.7
x
|
34.6
x
|
18.3
x
|
FCF Yield
|
7.78%
|
3.02%
|
5.5%
|
7.1%
|
-1.82%
|
-1.62%
|
2.89%
|
5.46%
|
Price to Book
|
1.38
x
|
1.4
x
|
1.19
x
|
0.83
x
|
0.9
x
|
0.88
x
|
0.84
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
788,620
|
788,620
|
788,620
|
788,620
|
788,620
|
788,620
|
-
|
-
|
Reference price
2 |
12.96
|
15.64
|
16.14
|
13.15
|
12.52
|
12.38
|
12.38
|
12.38
|
Announcement Date
|
1/30/20
|
1/29/21
|
1/28/22
|
1/31/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,055
|
8,553
|
10,164
|
11,680
|
9,396
|
9,168
|
9,896
|
10,440
|
EBITDA
1 |
1,542
|
1,270
|
2,184
|
2,529
|
989
|
1,257
|
1,577
|
1,821
|
EBIT
1 |
953
|
650
|
1,528
|
1,891
|
342
|
660.6
|
949.5
|
1,167
|
Operating Margin
|
9.48%
|
7.6%
|
15.03%
|
16.19%
|
3.64%
|
7.2%
|
9.59%
|
11.17%
|
Earnings before Tax (EBT)
1 |
1,137
|
773
|
1,419
|
1,858
|
-495
|
495.2
|
808.5
|
973.8
|
Net income
1 |
880
|
617
|
1,268
|
1,536
|
-357
|
377.8
|
626.5
|
758.8
|
Net margin
|
8.75%
|
7.21%
|
12.48%
|
13.15%
|
-3.8%
|
4.12%
|
6.33%
|
7.27%
|
EPS
2 |
1.120
|
0.7900
|
1.600
|
1.960
|
-0.4500
|
0.4892
|
0.8046
|
0.9852
|
Free Cash Flow
1 |
1,062
|
467
|
831
|
877
|
-237
|
-206.3
|
362
|
662.7
|
FCF margin
|
10.56%
|
5.46%
|
8.18%
|
7.51%
|
-2.52%
|
-2.25%
|
3.66%
|
6.35%
|
FCF Conversion (EBITDA)
|
68.87%
|
36.77%
|
38.05%
|
34.68%
|
-
|
-
|
22.95%
|
36.4%
|
FCF Conversion (Net income)
|
120.68%
|
75.69%
|
65.54%
|
57.1%
|
-
|
-
|
57.78%
|
87.33%
|
Dividend per Share
2 |
0.5000
|
0.3000
|
0.5500
|
0.6000
|
0.1000
|
0.3034
|
0.3775
|
0.4574
|
Announcement Date
|
1/30/20
|
1/29/21
|
1/28/22
|
1/31/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
2,719
|
2,798
|
3,054
|
2,963
|
2,864
|
2,721
|
2,374
|
2,127
|
2,174
|
2,164
|
2,314
|
2,306
|
2,328
|
2,505
|
2,746
|
EBITDA
1 |
602
|
662
|
663
|
689
|
515
|
399
|
198
|
180
|
212
|
298
|
312.4
|
352.4
|
351.9
|
435.6
|
481
|
EBIT
1 |
426
|
503
|
505
|
527
|
355
|
234
|
37
|
21
|
51
|
156
|
155.7
|
186.5
|
179.5
|
219.2
|
321
|
Operating Margin
|
15.67%
|
17.98%
|
16.54%
|
17.79%
|
12.4%
|
8.6%
|
1.56%
|
0.99%
|
2.35%
|
7.21%
|
6.73%
|
8.09%
|
7.71%
|
8.75%
|
11.69%
|
Earnings before Tax (EBT)
1 |
793
|
374
|
370
|
448
|
666
|
228
|
-304
|
-41
|
-378
|
101
|
102.6
|
163.8
|
161.5
|
209.6
|
271
|
Net income
1 |
616
|
287
|
303
|
372
|
584
|
185
|
-226
|
-33
|
-287
|
84
|
71.07
|
92.61
|
118.7
|
-
|
-
|
Net margin
|
22.66%
|
10.26%
|
9.92%
|
12.55%
|
20.39%
|
6.8%
|
-9.52%
|
-1.55%
|
-13.2%
|
3.88%
|
3.07%
|
4.02%
|
5.1%
|
-
|
-
|
EPS
2 |
0.7800
|
0.3700
|
0.3800
|
0.4700
|
0.7400
|
0.2400
|
-0.2900
|
-0.0400
|
-0.3600
|
0.1100
|
0.0923
|
0.1144
|
0.1502
|
-
|
-
|
Dividend per Share
2 |
0.5500
|
-
|
-
|
-
|
0.6000
|
-
|
-
|
-
|
-
|
-
|
0.2000
|
-
|
-
|
-
|
0.2500
|
Announcement Date
|
1/28/22
|
4/28/22
|
7/22/22
|
10/21/22
|
1/31/23
|
4/25/23
|
7/21/23
|
10/24/23
|
2/1/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,317
|
3,095
|
2,309
|
1,853
|
3,167
|
2,987
|
2,807
|
2,407
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.151
x
|
2.437
x
|
1.057
x
|
0.7327
x
|
3.202
x
|
2.376
x
|
1.78
x
|
1.322
x
|
Free Cash Flow
1 |
1,062
|
467
|
831
|
877
|
-237
|
-206
|
362
|
663
|
ROE (net income / shareholders' equity)
|
12.1%
|
7.6%
|
13%
|
13.3%
|
-3.8%
|
3.65%
|
5.47%
|
6.7%
|
ROA (Net income/ Total Assets)
|
6.31%
|
3.8%
|
6.96%
|
7.69%
|
-1.71%
|
2.05%
|
3.29%
|
4.19%
|
Assets
1 |
13,951
|
16,245
|
18,229
|
19,977
|
20,838
|
18,466
|
19,068
|
18,114
|
Book Value Per Share
2 |
9.420
|
11.20
|
13.60
|
15.90
|
13.90
|
14.10
|
14.70
|
15.20
|
Cash Flow per Share
2 |
2.090
|
1.430
|
1.870
|
2.000
|
0.9500
|
1.320
|
1.600
|
1.740
|
Capex
1 |
587
|
661
|
645
|
705
|
989
|
1,070
|
703
|
674
|
Capex / Sales
|
5.84%
|
7.73%
|
6.35%
|
6.04%
|
10.53%
|
11.67%
|
7.1%
|
6.45%
|
Announcement Date
|
1/30/20
|
1/29/21
|
1/28/22
|
1/31/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
12.38
EUR Average target price
13.79
EUR Spread / Average Target +11.31% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.14% | 16.28B | | +24.18% | 15.59B | | +19.61% | 12.82B | | +17.45% | 11.68B | | +10.63% | 8.38B | | -13.50% | 8.18B | | -17.00% | 6.89B | | +13.90% | 6.12B | | +2.52% | 5.63B |
Other Paper Packaging
|