Market Closed -
London S.E.
11:35:15 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
1,561
GBX
|
-0.03%
|
|
-1.76%
|
-7.70%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,161
|
9,325
|
10,534
|
7,722
|
8,596
|
8,074
|
-
|
-
|
Enterprise Value (EV)
1 |
12,368
|
11,116
|
12,285
|
7,722
|
9,015
|
9,497
|
9,497
|
9,319
|
P/E ratio
|
12.5
x
|
16
x
|
13.9
x
|
5.32
x
|
-61.9
x
|
18.3
x
|
12.3
x
|
11.9
x
|
Yield
|
3.96%
|
3.12%
|
2.99%
|
-
|
3.59%
|
3.82%
|
4.17%
|
4.71%
|
Capitalization / Revenue
|
1.4
x
|
1.4
x
|
1.36
x
|
0.87
x
|
1.17
x
|
1.09
x
|
1.01
x
|
0.96
x
|
EV / Revenue
|
1.7
x
|
1.67
x
|
1.59
x
|
0.87
x
|
1.23
x
|
1.28
x
|
1.18
x
|
1.1
x
|
EV / EBITDA
|
7.46
x
|
8.22
x
|
8.17
x
|
4.18
x
|
7.51
x
|
8.18
x
|
6.49
x
|
5.83
x
|
EV / FCF
|
19.6
x
|
16.2
x
|
21.3
x
|
-
|
17
x
|
74.5
x
|
26.2
x
|
18.1
x
|
FCF Yield
|
5.1%
|
6.19%
|
4.7%
|
-
|
5.87%
|
1.34%
|
3.81%
|
5.52%
|
Price to Book
|
2.53
x
|
2.33
x
|
2.34
x
|
-
|
1.67
x
|
1.59
x
|
1.5
x
|
1.4
x
|
Nbr of stocks (in thousands)
|
440,675
|
440,600
|
440,824
|
440,928
|
440,913
|
440,848
|
-
|
-
|
Reference price
2 |
23.06
|
21.16
|
23.90
|
17.51
|
19.50
|
18.31
|
18.31
|
18.31
|
Announcement Date
|
2/27/20
|
2/25/21
|
3/3/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,268
|
6,663
|
7,723
|
8,902
|
7,330
|
7,408
|
8,016
|
8,437
|
EBITDA
1 |
1,658
|
1,353
|
1,503
|
1,848
|
1,201
|
1,161
|
1,464
|
1,599
|
EBIT
1 |
1,223
|
925
|
1,064
|
1,443
|
790
|
734.5
|
1,014
|
1,140
|
Operating Margin
|
16.83%
|
13.88%
|
13.78%
|
16.21%
|
10.78%
|
9.91%
|
12.64%
|
13.52%
|
Earnings before Tax (EBT)
1 |
1,103
|
770
|
983
|
1,560
|
682
|
616.5
|
888.7
|
955.5
|
Net income
1 |
812
|
582
|
756
|
1,452
|
-153
|
443.6
|
656.7
|
680.3
|
Net margin
|
11.17%
|
8.73%
|
9.79%
|
16.31%
|
-2.09%
|
5.99%
|
8.19%
|
8.06%
|
EPS
2 |
1.844
|
1.320
|
1.714
|
3.291
|
-0.3150
|
1.002
|
1.489
|
1.542
|
Free Cash Flow
1 |
631
|
688
|
577
|
-
|
529
|
127.5
|
362
|
514
|
FCF margin
|
8.68%
|
10.33%
|
7.47%
|
-
|
7.22%
|
1.72%
|
4.52%
|
6.09%
|
FCF Conversion (EBITDA)
|
38.06%
|
50.85%
|
38.39%
|
-
|
44.05%
|
10.98%
|
24.73%
|
32.14%
|
FCF Conversion (Net income)
|
77.71%
|
118.21%
|
76.32%
|
-
|
-
|
28.75%
|
55.13%
|
75.55%
|
Dividend per Share
2 |
0.9130
|
0.6600
|
0.7150
|
-
|
0.7000
|
0.7001
|
0.7630
|
0.8630
|
Announcement Date
|
2/27/20
|
2/25/21
|
3/3/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 Q2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
|
3,497
|
3,452
|
3,211
|
3,627
|
-
|
-
|
4,096
|
4,505
|
4,397
|
-
|
3,881
|
3,449
|
-
|
3,717
|
3,711
|
4,070
|
4,118
|
EBITDA
1 |
764
|
738
|
615
|
709
|
388
|
406
|
794
|
942
|
906
|
351
|
680
|
521
|
264
|
512
|
632
|
760
|
760
|
EBIT
|
544
|
524
|
401
|
497
|
-
|
-
|
567
|
748
|
695
|
-
|
481
|
309
|
-
|
299
|
415
|
522
|
516
|
Operating Margin
|
15.56%
|
15.18%
|
12.49%
|
13.7%
|
-
|
-
|
13.84%
|
16.6%
|
15.81%
|
-
|
12.39%
|
8.96%
|
-
|
8.04%
|
11.18%
|
12.83%
|
12.53%
|
Earnings before Tax (EBT)
|
-
|
-
|
304
|
461
|
-
|
-
|
522
|
933
|
627
|
-
|
418
|
264
|
-
|
422
|
441
|
476
|
473
|
Net income
|
-
|
-
|
233
|
348
|
-
|
-
|
408
|
627
|
825
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
7.26%
|
9.59%
|
-
|
-
|
9.96%
|
13.92%
|
18.76%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.7909
|
-
|
0.5324
|
0.7887
|
-
|
-
|
0.9251
|
1.421
|
-
|
-
|
1.021
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.6129
|
0.2090
|
0.4510
|
0.2200
|
-
|
-
|
0.4950
|
0.2384
|
-
|
-
|
0.2566
|
0.4434
|
-
|
0.2330
|
0.4670
|
-
|
-
|
Announcement Date
|
2/27/20
|
8/6/20
|
2/25/21
|
8/5/21
|
12/3/21
|
3/3/22
|
3/3/22
|
8/4/22
|
2/23/23
|
5/3/23
|
8/3/23
|
2/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,207
|
1,791
|
1,751
|
-
|
419
|
1,423
|
1,424
|
1,245
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.331
x
|
1.324
x
|
1.165
x
|
-
|
0.3489
x
|
1.226
x
|
0.9726
x
|
0.7784
x
|
Free Cash Flow
1 |
631
|
688
|
577
|
-
|
529
|
128
|
362
|
514
|
ROE (net income / shareholders' equity)
|
22.1%
|
15.6%
|
17.6%
|
-
|
9.14%
|
8.58%
|
12.8%
|
13.6%
|
ROA (Net income/ Total Assets)
|
10%
|
7.42%
|
8.48%
|
-
|
-1.47%
|
4.85%
|
7.51%
|
7.08%
|
Assets
1 |
8,121
|
7,847
|
8,920
|
-
|
10,405
|
9,138
|
8,745
|
9,616
|
Book Value Per Share
2 |
9.110
|
9.080
|
10.20
|
-
|
11.70
|
11.50
|
12.20
|
13.10
|
Cash Flow per Share
2 |
3.150
|
2.940
|
2.610
|
-
|
2.800
|
1.910
|
2.460
|
2.570
|
Capex
1 |
757
|
630
|
573
|
-
|
830
|
850
|
726
|
708
|
Capex / Sales
|
10.42%
|
9.46%
|
7.42%
|
-
|
11.32%
|
11.47%
|
9.05%
|
8.39%
|
Announcement Date
|
2/27/20
|
2/25/21
|
3/3/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
18.31
EUR Average target price
19.37
EUR Spread / Average Target +5.78% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.70% | 8.76B | | +12.63% | 16.36B | | +24.67% | 15.66B | | +29.19% | 13.85B | | +24.58% | 12.56B | | +7.07% | 11.51B | | +14.89% | 8.7B | | -3.20% | 7.92B | | +23.98% | 6.68B | | +9.84% | 6.03B |
Other Paper Packaging
|