Financials DS Smith Plc BOERSE MUENCHEN

Equities

1KR

GB0008220112

Paper Packaging

Market Closed - BOERSE MUENCHEN Other stock markets 01:14:02 22/06/2024 am IST			5-day change	1st Jan Change
4.292 ^EUR	+0.09%		+3.37%	+19.22%

21/06	Barclays cuts Ryanair and Wizz Air	AN
20/06	FTSE 100 higher as BoE hold bank rate at 5.25%	AN

Valuation

Fiscal Period: April	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,892	4,277	5,772	4,543	4,268	4,982	-	-
Enterprise Value (EV) ¹	7,169	6,378	7,567	6,027	4,268	6,974	6,998	6,842
P/E ratio	17.3 x	8.1 x	29.6 x	16.3 x	8.74 x	13.5 x	13.3 x	11.4 x
Yield	4.54%	-	2.88%	4.53%	-	4.87%	4.96%	5.29%
Capitalization / Revenue	0.79 x	0.71 x	0.97 x	0.63 x	0.52 x	0.7 x	0.68 x	0.66 x
EV / Revenue	1.16 x	1.06 x	1.27 x	0.83 x	0.52 x	0.98 x	0.96 x	0.91 x
EV / EBITDA	8.74 x	6.67 x	9.39 x	6.65 x	3.64 x	6.81 x	6.64 x	5.94 x
EV / FCF	21.1 x	18 x	15.6 x	11.6 x	-	151 x	21.8 x	17.2 x
FCF Yield	4.73%	5.55%	6.42%	8.61%	-	0.66%	4.59%	5.81%
Price to Book	1.52 x	1.28 x	1.63 x	1.07 x	-	1.21 x	1.2 x	1.14 x
Nbr of stocks (in thousands)	13,70,294	13,71,316	13,71,775	13,72,931	13,76,455	13,78,564	-	-
Reference price ²	3.570	3.119	4.208	3.309	3.101	3.614	3.614	3.614
Announcement Date	13/06/19	02/07/20	22/06/21	21/06/22	22/06/23	-	-	-

¹GBP in Million²GBP

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: April	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	6,171	6,043	5,976	7,241	8,221	7,114	7,318	7,546
EBITDA ¹	820	956	806	906	1,173	1,024	1,055	1,153
EBIT ¹	631	660	502	616	861	699.3	688.7	781.1
Operating Margin	10.23%	10.92%	8.4%	8.51%	10.47%	9.83%	9.41%	10.35%
Earnings before Tax (EBT) ¹	350	368	231	378	661	488.9	526.8	602.5
Net income ¹	274	527	194	280	492	371.5	366.1	424.3
Net margin	4.44%	8.72%	3.25%	3.87%	5.98%	5.22%	5%	5.62%
EPS ²	0.2060	0.3850	0.1420	0.2030	0.3550	0.2685	0.2719	0.3171
Free Cash Flow ¹	339	354	486	519	-	46.1	321.4	397.6
FCF margin	5.49%	5.86%	8.13%	7.17%	-	0.65%	4.39%	5.27%
FCF Conversion (EBITDA)	41.34%	37.03%	60.3%	57.28%	-	4.5%	30.48%	34.49%
FCF Conversion (Net income)	123.72%	67.17%	250.52%	185.36%	-	12.41%	87.8%	93.7%
Dividend per Share ²	0.1620	-	0.1210	0.1500	-	0.1759	0.1793	0.1913
Announcement Date	13/06/19	02/07/20	22/06/21	21/06/22	22/06/23	-	-	-

¹GBP in Million²GBP

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: April	2020 S1	2020 S2	2021 S1	2021 S2	2022 S1	2022 S2	2023 S1	2023 S2	2024 S1	2024 S2	2025 S1	2025 S2
Net sales ¹	3,188	2,855	2,889	3,087	3,362	3,879	4,299	3,922	3,513	3,423	3,455	3,748
EBITDA ¹	498	458	385	421	423	483	572	601	522	495	430	566
EBIT ¹	351	309	230	272	276	340	418	443	365	333.5	260	390
Operating Margin	11.01%	10.82%	7.96%	8.81%	8.21%	8.77%	9.72%	11.3%	10.39%	9.74%	7.53%	10.41%
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-	-	-	-	-
Net income	-	-	-	-	-	-	-	-	-	-	-	-
Net margin	-	-	-	-	-	-	-	-	-	-	-	-
EPS	-	0.2650	-	0.0880	0.0980	0.1050	-	-	-	-	-	-
Dividend per Share ²	0.0540	-	0.0400	0.0810	0.0400	0.1100	0.0600	-	0.0600	0.1200	0.0600	0.1200
Announcement Date	05/12/19	02/07/20	10/12/20	22/06/21	09/12/21	21/06/22	08/12/22	22/06/23	07/12/23	-	-	-

¹GBP in Million²GBP

Estimates

Balance Sheet Analysis

Fiscal Period: April	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	2,277	2,101	1,795	1,484	-	1,992	2,016	1,859
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	2.777 x	2.198 x	2.227 x	1.638 x	-	1.946 x	1.912 x	1.613 x
Free Cash Flow ¹	339	354	486	519	-	46.1	321	398
ROE (net income / shareholders' equity)	14.4%	14.1%	9.65%	10.9%	-	11%	10.5%	11.6%
ROA (Net income/ Total Assets)	5.06%	5.31%	3.83%	4.54%	-	3.8%	3.76%	4.02%
Assets ¹	5,410	9,924	5,062	6,166	-	9,781	9,743	10,554
Book Value Per Share ²	2.340	2.440	2.580	3.080	-	2.990	3.020	3.170
Cash Flow per Share ²	0.4000	0.4800	0.5500	0.6700	-	0.4100	0.5200	0.5900
Capex ¹	303	376	331	431	-	494	461	459
Capex / Sales	4.91%	6.22%	5.54%	5.95%	-	6.95%	6.3%	6.08%
Announcement Date	13/06/19	02/07/20	22/06/21	21/06/22	22/06/23	-	-	-

¹GBP in Million²GBP

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for DS Smith Plc

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

3.614 GBP

Average target price

3.944 GBP

Spread / Average Target

+9.12%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Paper Packaging

	1st Jan change	Capi.
PACKAGING CORPORATION OF AMERICA	+12.53%	16.34B
INTERNATIONAL PAPER COMPANY	+27.47%	16B
WESTROCK COMPANY	+22.13%	13.09B
SMURFIT KAPPA GROUP PLC	+20.26%	11.95B
STORA ENSO OYJ	+1.08%	10.65B
MONDI PLC	-11.40%	8.34B
GRAPHIC PACKAGING HOLDING COMPANY	+9.74%	8.31B
SIG GROUP AG	-15.50%	6.99B
SONOCO PRODUCTS COMPANY	-0.48%	5.46B

Other Paper Packaging