Financials AMCOR19 Australian S.E.

Equities

AMCDC

AU0000048258

Non-Paper Containers & Packaging

End-of-day quote Australian S.E. Other stock markets			5-day change	1st Jan Change
- ^AUD	-.--%		-.--%	-.--%

05-01	Correction: -- Earnings Flash (AMCR) AMCOR Posts Q3 EPS $0.178	MT
05-01	Amcor Shares Jump After Fiscal Q3 Adjusted Earnings Beat	MT

Valuation

Fiscal Period: June	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	18,654	16,005	17,557	18,442	14,325	14,761	-	-
Enterprise Value (EV) ¹	23,762	21,496	22,996	24,157	20,382	21,004	20,877	20,752
P/E ratio	-	26.7 x	19 x	23.5 x	14.2 x	20 x	14.9 x	13.7 x
Yield	3.96%	4.51%	4.1%	3.86%	4.91%	4.88%	5.1%	5.25%
Capitalization / Revenue	1.97 x	1.28 x	1.37 x	1.27 x	0.97 x	1.07 x	1.03 x	1.01 x
EV / Revenue	2.51 x	1.72 x	1.79 x	1.66 x	1.39 x	1.53 x	1.45 x	1.41 x
EV / EBITDA	17 x	11.2 x	11.3 x	11.4 x	10.1 x	10.6 x	9.99 x	9.68 x
EV / FCF	53.5 x	21.8 x	23.2 x	24.2 x	27.7 x	23.6 x	20.6 x	20.3 x
FCF Yield	1.87%	4.58%	4.32%	4.14%	3.61%	4.23%	4.85%	4.92%
Price to Book	-	3.49 x	3.7 x	4.53 x	3.61 x	3.68 x	3.68 x	3.69 x
Nbr of stocks (in thousands)	1,623,530	1,567,571	1,532,027	1,483,676	1,435,322	1,444,343	-	-
Reference price ²	11.49	10.21	11.46	12.43	9.980	10.22	10.22	10.22
Announcement Date	19-08-20	20-08-18	21-08-17	22-08-17	23-08-16	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	9,458	12,468	12,861	14,544	14,694	13,770	14,360	14,667
EBITDA ¹	1,394	1,913	2,028	2,117	2,018	1,979	2,090	2,143
EBIT ¹	1,075	1,497	1,621	1,701	1,608	1,566	1,644	1,688
Operating Margin	11.37%	12.01%	12.6%	11.7%	10.94%	11.37%	11.45%	11.51%
Earnings before Tax (EBT) ¹	604.1	825	1,193	1,115	1,251	918.1	1,201	1,300
Net income ¹	430.2	612	939	805	1,048	786.7	936.9	981.9
Net margin	4.55%	4.91%	7.3%	5.53%	7.13%	5.71%	6.52%	6.69%
EPS ²	-	0.3820	0.6020	0.5290	0.7050	0.5100	0.6846	0.7437
Free Cash Flow ¹	444	984	993	999	735	888.8	1,013	1,021
FCF margin	4.69%	7.89%	7.72%	6.87%	5%	6.45%	7.05%	6.96%
FCF Conversion (EBITDA)	31.85%	51.44%	48.96%	47.19%	36.42%	44.91%	48.45%	47.66%
FCF Conversion (Net income)	103.21%	160.78%	105.75%	124.1%	70.13%	112.98%	108.07%	104.03%
Dividend per Share ²	0.4550	0.4600	0.4700	0.4800	0.4900	0.4988	0.5207	0.5370
Announcement Date	19-08-20	20-08-18	21-08-17	22-08-17	23-08-16	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June	2020 S1	2020 S2	2021 S1	2021 S2	2022 Q2	2022 S1	2022 Q3	2022 Q4	2022 S2	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2023 S2	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2024 S2	2025 Q1	2025 Q2	2025 Q3	2025 Q4
Net sales ¹	6,184	6,284	6,200	6,661	3,507	6,927	3,708	3,909	7,617	3,712	3,642	7,354	3,667	3,673	7,340	3,443	3,251	6,694	3,411	3,635	7,368	3,498	3,401	3,544	3,719
EBITDA ¹	911	1,002	948	1,080	490	976	531	609	1,140	494	500	994	484	540	1,024	459	454	913	499	558.7	1,052	492.2	482.4	530.5	571.9
EBIT ¹	699	798	743	878	388	769	427	505	932	392	399	791	382	436	817	358	352	709	397	453.5	846.7	376	373.6	417	479.1
Operating Margin	11.3%	12.7%	11.98%	13.18%	11.06%	11.1%	11.52%	12.92%	12.24%	10.56%	10.96%	10.76%	10.42%	11.87%	11.13%	10.4%	10.83%	10.59%	11.64%	12.48%	11.49%	10.75%	10.99%	11.77%	12.88%
Earnings before Tax (EBT) ¹	-	-	-	-	290	-	343	216	-	292	494	-	213	252	-	194	165	-	230	323.2	-	270.3	275.8	317.8	339.7
Net income ¹	252	-	417	522	225	427	269	109	-	232	459	-	177	181	358	152	134	286	187	261	-	211	215.4	248.6	265.8
Net margin	4.08%	-	6.73%	7.84%	6.42%	6.16%	7.25%	2.79%	-	6.25%	12.6%	-	4.83%	4.93%	4.88%	4.41%	4.12%	4.27%	5.48%	7.18%	-	6.03%	6.33%	7.02%	7.15%
EPS ²	-	-	-	-	0.1480	-	0.1780	0.0730	-	0.1550	0.3070	-	0.1190	0.1230	-	0.1050	0.0920	-	0.1290	0.1850	-	0.1500	0.1500	0.1700	0.1900
Dividend per Share ²	-	-	-	-	0.1200	-	0.1200	0.1200	-	0.1225	-	-	0.1225	-	-	-	-	-	0.1250	0.1250	-	0.1300	0.1300	0.1300	0.1300
Announcement Date	20-02-11	20-08-18	21-02-02	21-08-17	22-02-01	22-02-01	22-05-03	22-08-17	22-08-17	22-11-01	23-02-07	23-02-07	23-05-02	23-08-16	23-08-16	23-10-31	24-02-06	24-02-06	24-04-30	-	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: June	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	5,108	5,491	5,439	5,715	6,057	6,242	6,115	5,990
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	3.664 x	2.87 x	2.682 x	2.7 x	3.001 x	3.154 x	2.926 x	2.795 x
Free Cash Flow ¹	444	984	993	999	735	889	1,013	1,021
ROE (net income / shareholders' equity)	22.9%	19.8%	24.4%	27.7%	26.5%	25.1%	25.3%	25.9%
ROA (Net income/ Total Assets)	5.56%	3.64%	5.58%	7.07%	6.33%	6.27%	6.45%	6.6%
Assets ¹	7,732	16,813	16,815	11,382	16,566	12,552	14,527	14,871
Book Value Per Share ²	-	2.930	3.100	2.750	2.760	2.780	2.780	2.770
Cash Flow per Share ²	-	0.8600	0.9400	1.010	0.8700	0.9500	1.250	1.020
Capex ¹	332	400	468	527	526	501	519	510
Capex / Sales	3.51%	3.21%	3.64%	3.62%	3.58%	3.64%	3.61%	3.48%
Announcement Date	19-08-20	20-08-18	21-08-17	22-08-17	23-08-16	-	-	-

¹USD in Million²USD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for AMCOR19

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

10.22 USD

Average target price

10.83 USD

Spread / Average Target

+5.99%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Plastic Containers & Packaging

	1st Jan change	Capi.
BERRY GLOBAL GROUP, INC.	-11.31%	7.1B
TAIWAN HON CHUAN ENTERPRISE CO., LTD.	+36.80%	1.52B
SCIENTEX	+15.22%	1.45B
FP CORPORATION	-12.23%	1.37B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	+34.47%	1.29B
SHENZHEN LEAGUER CO., LTD.	-18.62%	1.06B
HUANGSHAN NOVEL CO.,LTD	+23.11%	854M
TIME TECHNOPLAST LIMITED	+43.75%	735M
EPL LIMITED	-5.45%	725M

Plastic Containers & Packaging