Market Closed -
Nyse
01:30:01 27/04/2024 am IST
|
5-day change
|
1st Jan Change
|
47.25
USD
|
+0.94%
|
|
-1.54%
|
+13.80%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,380
|
9,020
|
13,305
|
7,855
|
9,179
|
12,142
|
-
|
-
|
Enterprise Value (EV)
1 |
19,292
|
18,199
|
21,208
|
15,382
|
17,370
|
20,233
|
19,476
|
18,738
|
P/E ratio
|
10.9
x
|
-13
x
|
15.9
x
|
8.56
x
|
-5.56
x
|
29
x
|
15.2
x
|
11.9
x
|
Yield
|
4.99%
|
3.83%
|
1.77%
|
3.24%
|
-
|
2.39%
|
2.43%
|
2.48%
|
Capitalization / Revenue
|
0.51
x
|
0.51
x
|
0.71
x
|
0.37
x
|
0.45
x
|
0.62
x
|
0.59
x
|
0.57
x
|
EV / Revenue
|
1.05
x
|
1.04
x
|
1.13
x
|
0.72
x
|
0.86
x
|
1.03
x
|
0.95
x
|
0.88
x
|
EV / EBITDA
|
5.96
x
|
6.47
x
|
7.07
x
|
4.45
x
|
5.83
x
|
7.61
x
|
6.33
x
|
5.71
x
|
EV / FCF
|
20.5
x
|
16.7
x
|
14.5
x
|
13.3
x
|
25.3
x
|
31.7
x
|
19.3
x
|
12.9
x
|
FCF Yield
|
4.88%
|
6%
|
6.9%
|
7.53%
|
3.95%
|
3.15%
|
5.17%
|
7.75%
|
Price to Book
|
0.81
x
|
0.85
x
|
1.13
x
|
0.69
x
|
-
|
1.18
x
|
1.11
x
|
1.02
x
|
Nbr of stocks (in thousands)
|
2,57,342
|
2,59,636
|
2,67,006
|
2,54,298
|
2,56,403
|
2,56,967
|
-
|
-
|
Reference price
2 |
36.45
|
34.74
|
49.83
|
30.89
|
35.80
|
47.25
|
47.25
|
47.25
|
Announcement Date
|
07/11/19
|
05/11/20
|
09/11/21
|
10/11/22
|
09/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,289
|
17,579
|
18,746
|
21,256
|
20,310
|
19,649
|
20,601
|
21,301
|
EBITDA
1 |
3,238
|
2,812
|
2,999
|
3,459
|
2,979
|
2,658
|
3,077
|
3,279
|
EBIT
1 |
1,727
|
1,325
|
1,539
|
1,971
|
1,443
|
1,122
|
1,560
|
1,741
|
Operating Margin
|
9.44%
|
7.54%
|
8.21%
|
9.27%
|
7.1%
|
5.71%
|
7.57%
|
8.17%
|
Earnings before Tax (EBT)
1 |
1,145
|
-522.6
|
1,086
|
1,219
|
-1,705
|
626.2
|
1,095
|
1,261
|
Net income
1 |
862.9
|
-690.9
|
838.3
|
944.6
|
-1,649
|
421.8
|
828
|
1,017
|
Net margin
|
4.72%
|
-3.93%
|
4.47%
|
4.44%
|
-8.12%
|
2.15%
|
4.02%
|
4.78%
|
EPS
2 |
3.330
|
-2.670
|
3.130
|
3.610
|
-6.440
|
1.628
|
3.112
|
3.960
|
Free Cash Flow
1 |
941.1
|
1,093
|
1,464
|
1,158
|
685.8
|
637.8
|
1,007
|
1,453
|
FCF margin
|
5.15%
|
6.22%
|
7.81%
|
5.45%
|
3.38%
|
3.25%
|
4.89%
|
6.82%
|
FCF Conversion (EBITDA)
|
29.06%
|
38.85%
|
48.83%
|
33.47%
|
23.02%
|
23.99%
|
32.72%
|
44.3%
|
FCF Conversion (Net income)
|
109.06%
|
-
|
174.69%
|
122.57%
|
-
|
151.22%
|
121.59%
|
142.81%
|
Dividend per Share
2 |
1.820
|
1.330
|
0.8800
|
1.000
|
-
|
1.131
|
1.150
|
1.170
|
Announcement Date
|
07/11/19
|
05/11/20
|
09/11/21
|
10/11/22
|
09/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
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 |
5,090
|
4,952
|
5,382
|
5,520
|
5,402
|
4,923
|
5,278
|
5,121
|
4,988
|
4,620
|
4,781
|
5,036
|
5,105
|
4,949
|
4,879
|
EBITDA
1 |
877.9
|
680.3
|
853.9
|
1,006
|
919.7
|
652.1
|
788.6
|
801.9
|
736
|
570.7
|
576.2
|
713.6
|
766.6
|
696.6
|
723.9
|
EBIT
1 |
512.8
|
313.8
|
480.3
|
628.2
|
548.5
|
278.9
|
392.8
|
419.4
|
351.7
|
188.9
|
198.8
|
340.9
|
387.1
|
271.2
|
342.9
|
Operating Margin
|
10.07%
|
6.34%
|
8.92%
|
11.38%
|
10.15%
|
5.67%
|
7.44%
|
8.19%
|
7.05%
|
4.09%
|
4.16%
|
6.77%
|
7.58%
|
5.48%
|
7.03%
|
Earnings before Tax (EBT)
1 |
409.8
|
242.4
|
42.5
|
512.5
|
421.4
|
55.1
|
-2,122
|
270.4
|
91.5
|
-17
|
84.2
|
229.6
|
275.1
|
155.8
|
227.4
|
Net income
1 |
323.7
|
182.3
|
39.9
|
377.9
|
344.5
|
45.3
|
-2,006
|
202
|
109.8
|
-22.4
|
54.65
|
159.5
|
200.8
|
139.2
|
170.1
|
Net margin
|
6.36%
|
3.68%
|
0.74%
|
6.85%
|
6.38%
|
0.92%
|
-38.01%
|
3.94%
|
2.2%
|
-0.48%
|
1.14%
|
3.17%
|
3.93%
|
2.81%
|
3.49%
|
EPS
2 |
1.200
|
0.6800
|
0.1500
|
1.470
|
1.340
|
0.1800
|
-7.850
|
0.7900
|
0.4300
|
-0.0900
|
0.1900
|
0.6000
|
0.7633
|
0.5350
|
0.6600
|
Dividend per Share
2 |
0.2400
|
0.2500
|
0.2500
|
0.2500
|
0.2500
|
0.2750
|
0.2750
|
0.7900
|
-
|
-
|
0.3000
|
0.3000
|
0.3000
|
-
|
-
|
Announcement Date
|
09/11/21
|
03/02/22
|
05/05/22
|
04/08/22
|
10/11/22
|
01/02/23
|
04/05/23
|
03/08/23
|
09/11/23
|
01/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
9,912
|
9,180
|
7,903
|
7,527
|
8,191
|
8,091
|
7,334
|
6,596
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.061
x
|
3.264
x
|
2.635
x
|
2.176
x
|
2.75
x
|
3.044
x
|
2.384
x
|
2.012
x
|
Free Cash Flow
1 |
941
|
1,093
|
1,464
|
1,158
|
686
|
638
|
1,007
|
1,453
|
ROE (net income / shareholders' equity)
|
7.46%
|
6.41%
|
8.14%
|
10.8%
|
7.24%
|
5.04%
|
8.33%
|
9.75%
|
ROA (Net income/ Total Assets)
|
3.11%
|
2.43%
|
3.13%
|
4.32%
|
2.78%
|
2.53%
|
3.75%
|
3.8%
|
Assets
1 |
27,758
|
-28,471
|
26,813
|
21,872
|
-59,219
|
16,649
|
22,079
|
26,770
|
Book Value Per Share
2 |
45.30
|
40.80
|
44.00
|
44.50
|
-
|
40.20
|
42.50
|
46.30
|
Cash Flow per Share
2 |
8.920
|
7.990
|
8.520
|
7.730
|
7.140
|
7.910
|
8.660
|
10.30
|
Capex
1 |
1,369
|
978
|
816
|
863
|
1,142
|
1,341
|
1,265
|
1,191
|
Capex / Sales
|
7.49%
|
5.56%
|
4.35%
|
4.06%
|
5.62%
|
6.82%
|
6.14%
|
5.59%
|
Announcement Date
|
07/11/19
|
05/11/20
|
09/11/21
|
10/11/22
|
09/11/23
|
-
|
-
|
-
|
Last Close Price
47.25
USD Average target price
49.27
USD Spread / Average Target +4.28% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.80% | 12.14B | | +6.10% | 15.4B | | -6.42% | 11.75B | | +11.37% | 11.06B | | +1.48% | 10.71B | | +11.68% | 8.43B | | -10.81% | 8.28B | | -2.74% | 7.86B | | +10.64% | 5.84B | | +1.15% | 5.55B |
Other Paper Packaging
|