Real-time Estimate
Cboe BZX
12:32:50 03/05/2024 am IST
|
5-day change
|
1st Jan Change
|
3.965
USD
|
+0.13%
|
|
-0.37%
|
+4.04%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,448
|
2,873
|
2,295
|
2,367
|
-
|
-
|
Enterprise Value (EV)
1 |
7,872
|
5,910
|
5,586
|
5,887
|
5,947
|
5,932
|
P/E ratio
|
-23.2
x
|
12.7
x
|
-32
x
|
82.3
x
|
37.4
x
|
21.3
x
|
Yield
|
-
|
8.32%
|
10.4%
|
10.1%
|
10.1%
|
10.1%
|
Capitalization / Revenue
|
1.34
x
|
0.61
x
|
0.48
x
|
0.47
x
|
0.46
x
|
0.44
x
|
EV / Revenue
|
1.94
x
|
1.26
x
|
1.16
x
|
1.18
x
|
1.16
x
|
1.11
x
|
EV / EBITDA
|
11.9
x
|
9.46
x
|
9.31
x
|
9.03
x
|
8.54
x
|
8.07
x
|
EV / FCF
|
-34.5
x
|
-15.2
x
|
23.5
x
|
63.8
x
|
32.1
x
|
24
x
|
FCF Yield
|
-2.9%
|
-6.6%
|
4.26%
|
1.57%
|
3.11%
|
4.16%
|
Price to Book
|
17
x
|
6.35
x
|
-
|
-6.99
x
|
-4.02
x
|
-2.92
x
|
Nbr of stocks (in thousands)
|
6,03,283
|
5,97,231
|
5,97,600
|
5,97,635
|
-
|
-
|
Reference price
2 |
9.030
|
4.810
|
3.840
|
3.960
|
3.960
|
3.960
|
Announcement Date
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,055
|
4,689
|
4,812
|
4,994
|
5,142
|
5,335
|
EBITDA
1 |
662
|
625
|
600
|
652
|
696.1
|
735.4
|
EBIT
1 |
319
|
266
|
182
|
221.5
|
280.6
|
319.2
|
Operating Margin
|
7.87%
|
5.67%
|
3.78%
|
4.44%
|
5.46%
|
5.98%
|
Earnings before Tax (EBT)
1 |
-188
|
256
|
-71
|
33.39
|
79.43
|
151.6
|
Net income
1 |
-210
|
237
|
-50
|
34.34
|
57.32
|
109
|
Net margin
|
-5.18%
|
5.05%
|
-1.04%
|
0.69%
|
1.11%
|
2.04%
|
EPS
2 |
-0.3900
|
0.3800
|
-0.1200
|
0.0481
|
0.1059
|
0.1856
|
Free Cash Flow
1 |
-228
|
-390
|
238
|
92.3
|
185.1
|
247
|
FCF margin
|
-5.62%
|
-8.32%
|
4.95%
|
1.85%
|
3.6%
|
4.63%
|
FCF Conversion (EBITDA)
|
-
|
-
|
39.67%
|
14.16%
|
26.59%
|
33.59%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
268.81%
|
322.94%
|
226.61%
|
Dividend per Share
2 |
-
|
0.4000
|
0.4000
|
0.4004
|
0.4004
|
0.4005
|
Announcement Date
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
1,087
|
1,137
|
1,303
|
1,173
|
1,076
|
1,131
|
1,255
|
1,294
|
1,132
|
1,141
|
1,316
|
1,347
|
1,185
|
1,178
|
1,348
|
EBITDA
1 |
165
|
145
|
181
|
140
|
159
|
130
|
151
|
171
|
148
|
134
|
170
|
183.3
|
167.7
|
142.2
|
179.1
|
EBIT
1 |
76
|
59
|
92
|
54
|
61
|
32
|
51
|
68
|
31
|
25
|
63.76
|
78.63
|
61.04
|
42.2
|
79.08
|
Operating Margin
|
6.99%
|
5.19%
|
7.06%
|
4.6%
|
5.67%
|
2.83%
|
4.06%
|
5.26%
|
2.74%
|
2.19%
|
4.84%
|
5.84%
|
5.15%
|
3.58%
|
5.86%
|
Earnings before Tax (EBT)
1 |
14
|
64
|
112
|
69
|
11
|
-10
|
-12
|
17
|
-66
|
-12
|
12.11
|
28.43
|
5.805
|
-14.8
|
29.9
|
Net income
1 |
16
|
57
|
100
|
68
|
12
|
-1
|
-10
|
17
|
-56
|
-12
|
10.95
|
19.81
|
12.7
|
-10.4
|
20.9
|
Net margin
|
1.47%
|
5.01%
|
7.67%
|
5.8%
|
1.12%
|
-0.09%
|
-0.8%
|
1.31%
|
-4.95%
|
-1.05%
|
0.83%
|
1.47%
|
1.07%
|
-0.88%
|
1.55%
|
EPS
2 |
0.0300
|
0.0900
|
0.1700
|
0.1000
|
0.0200
|
-0.0100
|
-0.0300
|
0.0200
|
-0.1000
|
-0.0300
|
0.0202
|
0.0330
|
0.0172
|
-0.000790
|
0.0354
|
Dividend per Share
2 |
-
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
-
|
0.1000
|
-
|
0.1002
|
0.1002
|
0.1002
|
0.1004
|
0.1004
|
Announcement Date
|
24/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
23/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
22/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,424
|
3,037
|
3,291
|
3,521
|
3,580
|
3,566
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.662
x
|
4.859
x
|
5.485
x
|
5.4
x
|
5.144
x
|
4.849
x
|
Free Cash Flow
1 |
-228
|
-390
|
238
|
92.3
|
185
|
247
|
ROE (net income / shareholders' equity)
|
61.1%
|
64%
|
-18%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
2.13%
|
4.24%
|
-
|
-
|
-
|
-
|
Assets
1 |
-9,861
|
5,595
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
0.5300
|
0.7600
|
-
|
-0.5700
|
-0.9900
|
-1.360
|
Cash Flow per Share
2 |
0.8500
|
0.3300
|
1.030
|
0.6800
|
0.8300
|
-
|
Capex
1 |
686
|
595
|
378
|
220
|
180
|
160
|
Capex / Sales
|
16.92%
|
12.69%
|
7.86%
|
4.4%
|
3.5%
|
3%
|
Announcement Date
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Last Close Price
3.96
USD Average target price
3.975
USD Spread / Average Target +0.38% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.04% | 2.37B | | +3.75% | 3.74B | | +5.42% | 2.59B | | +12.80% | 1.66B | | -17.82% | 1.45B | | +71.07% | 1.12B | | -0.74% | 954M | | +7.41% | 862M | | +5.98% | 741M | | -7.43% | 725M |
Metal Containers & Packaging
|