End-of-day quote
Nyse
23:00:00 09/07/2024 BST
|
5-day change
|
1st Jan Change
|
45.83
USD
|
+2.23%
|
|
-0.84%
|
+12.30%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,148
|
9,894
|
12,164
|
9,029
|
9,541
|
23,238
|
-
|
-
|
Enterprise Value (EV)
1 |
11,645
|
12,269
|
15,049
|
12,021
|
12,381
|
23,238
|
33,603
|
32,306
|
P/E ratio
|
-
|
-
|
-
|
-
|
-
|
17.6
x
|
11.9
x
|
11.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
3.24%
|
3.38%
|
Capitalization / Revenue
|
0.9
x
|
1.16
x
|
1.2
x
|
0.7
x
|
0.85
x
|
0.96
x
|
0.74
x
|
0.73
x
|
EV / Revenue
|
0.9
x
|
1.16
x
|
1.2
x
|
0.7
x
|
0.85
x
|
0.96
x
|
0.74
x
|
0.73
x
|
EV / EBITDA
|
4.94
x
|
6.55
x
|
7.15
x
|
3.83
x
|
4.59
x
|
6.31
x
|
4.37
x
|
4.2
x
|
EV / FCF
|
14.8
x
|
13.1
x
|
26.7
x
|
16.6
x
|
15.2
x
|
25
x
|
13.7
x
|
11.1
x
|
FCF Yield
|
6.76%
|
7.62%
|
3.74%
|
6.04%
|
6.58%
|
4%
|
7.32%
|
8.98%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
236,565
|
256,388
|
257,299
|
257,059
|
258,721
|
519,324
|
-
|
-
|
Reference price
2 |
38.15
|
47.05
|
53.75
|
37.33
|
40.81
|
48.84
|
48.84
|
48.84
|
Announcement Date
|
05/02/20
|
10/02/21
|
09/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,048
|
8,530
|
10,107
|
12,815
|
11,272
|
24,214
|
31,273
|
31,941
|
EBITDA
1 |
1,650
|
1,510
|
1,702
|
2,355
|
2,080
|
3,681
|
5,320
|
5,530
|
EBIT
1 |
1,062
|
922
|
1,073
|
1,662
|
1,403
|
1,961
|
3,246
|
3,488
|
Operating Margin
|
11.74%
|
10.81%
|
10.62%
|
12.97%
|
12.45%
|
8.1%
|
10.38%
|
10.92%
|
Earnings before Tax (EBT)
|
677
|
748
|
913
|
1,293
|
1,055
|
-
|
2,663
|
2,773
|
Net income
1 |
476
|
545
|
679
|
944
|
758
|
1,008
|
1,997
|
2,079
|
Net margin
|
5.26%
|
6.39%
|
6.72%
|
7.37%
|
6.72%
|
4.16%
|
6.39%
|
6.51%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
2.780
|
4.100
|
4.250
|
Free Cash Flow
1 |
551
|
754
|
455
|
545
|
628
|
928.8
|
1,701
|
2,087
|
FCF margin
|
6.09%
|
8.84%
|
4.5%
|
4.25%
|
5.57%
|
3.84%
|
5.44%
|
6.53%
|
FCF Conversion (EBITDA)
|
33.39%
|
49.93%
|
26.73%
|
23.14%
|
30.19%
|
25.23%
|
31.98%
|
37.74%
|
FCF Conversion (Net income)
|
115.76%
|
138.35%
|
67.01%
|
57.73%
|
82.85%
|
92.11%
|
85.19%
|
100.41%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
1.580
|
1.650
|
Announcement Date
|
05/02/20
|
10/02/21
|
09/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q4
|
2022 S2
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
4,426
|
4,203
|
4,327
|
4,679
|
2,820
|
5,428
|
-
|
3,361
|
6,385
|
3,091
|
6,430
|
2,842
|
5,837
|
-
|
5,435
|
4,860
|
7,484
|
7,827
|
EBITDA
1 |
803
|
735
|
775
|
781
|
467
|
921
|
514
|
660
|
1,174
|
588
|
1,181
|
534
|
1,113
|
512
|
967
|
678.4
|
1,199
|
1,273
|
EBIT
1 |
504
|
450
|
472
|
477
|
-
|
596
|
-
|
-
|
839
|
-
|
823
|
-
|
779
|
-
|
624
|
359.9
|
689.7
|
743.3
|
Operating Margin
|
11.39%
|
10.71%
|
10.91%
|
10.19%
|
-
|
10.98%
|
-
|
-
|
13.14%
|
-
|
12.8%
|
-
|
13.35%
|
-
|
11.48%
|
7.41%
|
9.22%
|
9.5%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
255.3
|
582.8
|
-
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
191.5
|
436.6
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.94%
|
5.83%
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.8000
|
0.9000
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3800
|
0.3800
|
Announcement Date
|
05/02/20
|
29/07/20
|
10/02/21
|
28/07/21
|
09/02/22
|
09/02/22
|
27/04/22
|
27/07/22
|
27/07/22
|
08/02/23
|
08/02/23
|
02/08/23
|
02/08/23
|
05/11/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
3,497
|
2,375
|
2,885
|
2,992
|
2,840
|
-
|
10,365
|
9,067
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.119
x
|
1.573
x
|
1.695
x
|
1.27
x
|
1.365
x
|
-
|
1.948
x
|
1.64
x
|
Free Cash Flow
1 |
551
|
754
|
455
|
545
|
628
|
929
|
1,701
|
2,087
|
ROE (net income / shareholders' equity)
|
22.7%
|
16.9%
|
16.7%
|
20.1%
|
14.3%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
6.17%
|
7.81%
|
6.04%
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
10,998
|
12,095
|
12,550
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
612
|
493
|
693
|
970
|
1,056
|
-
|
2,208
|
2,208
|
Capex / Sales
|
6.76%
|
5.78%
|
6.86%
|
7.57%
|
9.37%
|
-
|
7.06%
|
6.91%
|
Announcement Date
|
05/02/20
|
10/02/21
|
09/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
-
|
Last Close Price
48.84
USD Average target price
55
USD Spread / Average Target +12.61% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.30% | 25.36B | | +14.03% | 16.56B | | +22.10% | 15.33B | | +17.63% | 13.3B | | -0.40% | 10.72B | | -6.49% | 9B | | +10.75% | 8.39B | | +38.63% | 7.58B | | -12.04% | 7.29B | | -9.50% | 4.97B |
Other Paper Packaging
|