TUPPERWARE BRANDS CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.04 USD | 0.00% |
|
+12.27% | -48.00% |
| Apr. 19 | Tupperware Receives Compliance Notice following Delayed Annual Report | MT |
| Apr. 01 | News Highlights : Top Company News of the Day - Monday at 5 AM ET | DJ |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,191 | 1,534 | 419.6 | 1,593 | 747.4 | 184.1 |
| Enterprise Value (EV) 1 | 3,785 | 2,274 | 1,257 | 2,234 | 1,267 | 859.2 |
| P/E ratio | -12 x | 10.2 x | 34.3 x | 15.1 x | 44.3 x | -0.81 x |
| Yield | 4.34% | 8.62% | 9.44% | - | - | - |
| Capitalization / Revenue | 1.41 x | 0.74 x | 0.23 x | 0.92 x | 0.47 x | 0.14 x |
| EV / Revenue | 1.68 x | 1.1 x | 0.7 x | 1.28 x | 0.79 x | 0.66 x |
| EV / EBITDA | 9.29 x | 6.17 x | 5.32 x | 8.74 x | 4.62 x | 6.73 x |
| EV / FCF | 15 x | 17.7 x | 19.2 x | 10.2 x | 5.19 x | -7.03 x |
| FCF Yield | 6.68% | 5.67% | 5.21% | 9.82% | 19.3% | -14.2% |
| Price to Book | -26.8 x | -6.53 x | -1.52 x | -7.8 x | -3.61 x | -0.43 x |
| Nbr of stocks (in thousands) | 50,887 | 48,581 | 48,899 | 49,175 | 48,880 | 44,478 |
| Reference price 2 | 62.70 | 31.57 | 8.580 | 32.39 | 15.29 | 4.140 |
| Announcement Date | 2/27/18 | 2/26/19 | 3/12/20 | 3/10/21 | 2/23/22 | 10/13/23 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,256 | 2,070 | 1,798 | 1,740 | 1,602 | 1,304 |
| EBITDA 1 | 407.6 | 368.2 | 236.2 | 255.7 | 274.1 | 127.6 |
| EBIT 1 | 352.5 | 315.8 | 187.1 | 216.9 | 240.2 | 96.7 |
| Operating Margin | 15.63% | 15.26% | 10.41% | 12.46% | 14.99% | 7.42% |
| Earnings before Tax (EBT) 1 | 185.1 | 276.2 | 103.4 | 212.3 | 198.2 | -0.7 |
| Net income 1 | -265.4 | 155.9 | 12.4 | 112.2 | 18.6 | -232.5 |
| Net margin | -11.77% | 7.53% | 0.69% | 6.45% | 1.16% | -17.83% |
| EPS 2 | -5.223 | 3.110 | 0.2500 | 2.140 | 0.3451 | -5.100 |
| Free Cash Flow 1 | 252.7 | 128.8 | 65.5 | 219.2 | 243.8 | -122.2 |
| FCF margin | 11.2% | 6.22% | 3.64% | 12.6% | 15.22% | -9.37% |
| FCF Conversion (EBITDA) | 62% | 34.98% | 27.73% | 85.74% | 88.95% | - |
| FCF Conversion (Net income) | - | 82.63% | 528.23% | 195.4% | 1,310.89% | - |
| Dividend per Share 2 | 2.720 | 2.720 | 0.8100 | - | - | - |
| Announcement Date | 2/27/18 | 2/26/19 | 3/12/20 | 3/10/21 | 2/23/22 | 10/13/23 |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 464.7 | 376.9 | 394.9 | 348.1 | 340.4 | 302.8 | 313.7 |
| EBITDA 1 | 96.4 | 68.9 | 43.4 | 28.7 | 34.3 | 24.7 | 24.4 |
| EBIT 1 | 85.8 | 63.4 | 32.9 | 21.6 | 25.3 | 15.5 | 27.1 |
| Operating Margin | 18.46% | 16.82% | 8.33% | 6.21% | 7.43% | 5.12% | 8.64% |
| Earnings before Tax (EBT) 1 | 59.1 | 48 | 29.8 | 9.3 | 19.3 | 7.2 | -11 |
| Net income 1 | 35.6 | -86.1 | 23.8 | -0.1 | 1.2 | 16.8 | -35.7 |
| Net margin | 7.66% | -22.84% | 6.03% | -0.03% | 0.35% | 5.55% | -11.38% |
| EPS 2 | 0.6700 | -1.750 | 0.4500 | -0.002100 | 0.0200 | 0.3800 | -0.8000 |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 8/4/21 | 11/3/21 | 2/23/22 | 5/4/22 | 8/3/22 | 11/2/22 | 3/1/23 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 594 | 740 | 837 | 641 | 519 | 675 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.457 x | 2.01 x | 3.545 x | 2.506 x | 1.894 x | 5.291 x |
| Free Cash Flow 1 | 253 | 129 | 65.5 | 219 | 244 | -122 |
| ROE (net income / shareholders' equity) | -568% | -87.9% | -4.84% | -46.6% | -75.6% | 76% |
| ROA (Net income/ Total Assets) | 14.8% | 14.6% | 9.1% | 10.9% | 12.1% | 6.09% |
| Assets 1 | -1,792 | 1,065 | 136.3 | 1,027 | 153.3 | -3,816 |
| Book Value Per Share 2 | -2.340 | -4.830 | -5.660 | -4.150 | -4.240 | -9.650 |
| Cash Flow per Share 2 | 2.820 | 3.060 | 2.520 | 2.820 | 5.470 | 2.470 |
| Capex 1 | 72.3 | 75.4 | 61 | 27.9 | 35.1 | 31.8 |
| Capex / Sales | 3.21% | 3.64% | 3.39% | 1.6% | 2.19% | 2.44% |
| Announcement Date | 2/27/18 | 2/26/19 | 3/12/20 | 3/10/21 | 2/23/22 | 10/13/23 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -48.00% | 48.39M | |
| +25.15% | 64.64B | |
| +35.00% | 34.08B | |
| +24.76% | 8.88B | |
| +1.06% | 6.71B | |
| +9.90% | 6.41B | |
| +2.95% | 5.05B | |
| -10.25% | 3.23B | |
| +3.51% | 2.5B | |
| -6.61% | 2.38B |
- Stock Market
- Equities
- TUP Stock
- Financials Tupperware Brands Corporation
