Market Closed -
Nyse
16:00:01 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
15.07
USD
|
+1.48%
|
|
+3.43%
|
-8.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,857
|
1,870
|
1,887
|
2,571
|
2,534
|
2,346
|
-
|
-
|
Enterprise Value (EV)
1 |
6,865
|
6,449
|
5,987
|
6,471
|
6,567
|
6,178
|
5,831
|
5,384
|
P/E ratio
|
-4.62
x
|
7.48
x
|
13.7
x
|
4.51
x
|
-24.4
x
|
6.51
x
|
5.66
x
|
5.08
x
|
Yield
|
1.26%
|
0.42%
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.28
x
|
0.31
x
|
0.3
x
|
0.37
x
|
0.36
x
|
0.33
x
|
0.32
x
|
0.31
x
|
EV / Revenue
|
1.03
x
|
1.06
x
|
0.94
x
|
0.94
x
|
0.92
x
|
0.86
x
|
0.79
x
|
0.71
x
|
EV / EBITDA
|
5.49
x
|
6.35
x
|
5.35
x
|
5.42
x
|
4.49
x
|
4.54
x
|
4.09
x
|
3.61
x
|
EV / FCF
|
-327
x
|
44.2
x
|
21.2
x
|
27.4
x
|
50.5
x
|
31.2
x
|
19
x
|
13.4
x
|
FCF Yield
|
-0.31%
|
2.26%
|
4.71%
|
3.65%
|
1.98%
|
3.21%
|
5.27%
|
7.47%
|
Price to Book
|
3.98
x
|
6.3
x
|
2.29
x
|
1.72
x
|
-
|
1.09
x
|
0.9
x
|
0.75
x
|
Nbr of stocks (in thousands)
|
155,631
|
157,166
|
156,827
|
155,138
|
154,727
|
155,686
|
-
|
-
|
Reference price
2 |
11.93
|
11.90
|
12.03
|
16.57
|
16.38
|
15.07
|
15.07
|
15.07
|
Announcement Date
|
20-02-04
|
21-02-09
|
22-02-01
|
23-01-31
|
24-02-06
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,691
|
6,095
|
6,357
|
6,856
|
7,105
|
7,165
|
7,361
|
7,633
|
EBITDA
1 |
1,251
|
1,015
|
1,119
|
1,193
|
1,463
|
1,360
|
1,424
|
1,492
|
EBIT
1 |
744
|
533
|
656
|
728
|
969
|
849.1
|
897.8
|
897.9
|
Operating Margin
|
11.12%
|
8.74%
|
10.32%
|
10.62%
|
13.64%
|
11.85%
|
12.2%
|
11.76%
|
Earnings before Tax (EBT)
1 |
-261
|
353
|
332
|
805
|
67
|
517.5
|
586.5
|
641.1
|
Net income
1 |
-400
|
249
|
149
|
584
|
-103
|
361.9
|
415.8
|
459.6
|
Net margin
|
-5.98%
|
4.09%
|
2.34%
|
8.52%
|
-1.45%
|
5.05%
|
5.65%
|
6.02%
|
EPS
2 |
-2.580
|
1.590
|
0.8800
|
3.670
|
-0.6700
|
2.315
|
2.663
|
2.965
|
Free Cash Flow
1 |
-21
|
146
|
282
|
236
|
130
|
198.3
|
307.4
|
402.2
|
FCF margin
|
-0.31%
|
2.4%
|
4.44%
|
3.44%
|
1.83%
|
2.77%
|
4.18%
|
5.27%
|
FCF Conversion (EBITDA)
|
-
|
14.38%
|
25.2%
|
19.78%
|
8.89%
|
14.58%
|
21.59%
|
26.95%
|
FCF Conversion (Net income)
|
-
|
58.63%
|
189.26%
|
40.41%
|
-
|
54.78%
|
73.94%
|
87.51%
|
Dividend per Share
2 |
0.1500
|
0.0500
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-04
|
21-02-09
|
22-02-01
|
23-01-31
|
24-02-06
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
1,609
|
1,588
|
1,692
|
1,778
|
1,693
|
1,693
|
1,831
|
1,890
|
1,743
|
1,641
|
1,690
|
1,865
|
1,844
|
1,774
|
1,756
|
EBITDA
1 |
311
|
246
|
297
|
320
|
318
|
258
|
456
|
396
|
350
|
244
|
293.2
|
362.6
|
387.8
|
313.8
|
325.4
|
EBIT
1 |
194
|
132
|
181
|
204
|
203
|
140
|
338
|
272
|
223
|
119
|
173.7
|
242
|
261.2
|
186.1
|
202.8
|
Operating Margin
|
12.06%
|
8.31%
|
10.7%
|
11.47%
|
11.99%
|
8.27%
|
18.46%
|
14.39%
|
12.79%
|
7.25%
|
10.28%
|
12.98%
|
14.17%
|
10.49%
|
11.55%
|
Earnings before Tax (EBT)
1 |
127
|
71
|
170
|
328
|
278
|
29
|
270
|
154
|
82
|
-439
|
88.34
|
159.1
|
178.7
|
103.4
|
109.5
|
Net income
1 |
85
|
43
|
88
|
252
|
231
|
13
|
206
|
110
|
51
|
-470
|
57.86
|
110.3
|
124.4
|
72.01
|
76.8
|
Net margin
|
5.28%
|
2.71%
|
5.2%
|
14.17%
|
13.64%
|
0.77%
|
11.25%
|
5.82%
|
2.93%
|
-28.64%
|
3.42%
|
5.91%
|
6.74%
|
4.06%
|
4.37%
|
EPS
2 |
0.4800
|
0.2700
|
0.5500
|
1.590
|
1.450
|
0.0800
|
1.290
|
0.6900
|
0.3200
|
-3.050
|
0.3720
|
0.7060
|
0.7960
|
0.4600
|
0.4900
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-10-25
|
22-02-01
|
22-04-25
|
22-08-02
|
22-11-01
|
23-01-31
|
23-04-25
|
23-08-01
|
23-10-31
|
24-02-06
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,008
|
4,579
|
4,100
|
3,900
|
4,033
|
3,832
|
3,485
|
3,038
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.003
x
|
4.511
x
|
3.664
x
|
3.269
x
|
2.757
x
|
2.818
x
|
2.447
x
|
2.035
x
|
Free Cash Flow
1 |
-21
|
146
|
282
|
236
|
130
|
198
|
307
|
402
|
ROE (net income / shareholders' equity)
|
56%
|
40.2%
|
47.9%
|
31.1%
|
30%
|
18.6%
|
18.5%
|
17.5%
|
ROA (Net income/ Total Assets)
|
3.64%
|
2.1%
|
3.32%
|
4.09%
|
-1.1%
|
3.8%
|
4.8%
|
5.1%
|
Assets
1 |
-11,002
|
11,867
|
4,489
|
14,275
|
9,365
|
9,524
|
8,662
|
9,012
|
Book Value Per Share
2 |
3.000
|
1.890
|
5.260
|
9.610
|
-
|
13.90
|
16.80
|
20.20
|
Cash Flow per Share
2 |
2.610
|
2.880
|
4.290
|
0.9700
|
5.290
|
4.840
|
5.560
|
-
|
Capex
1 |
426
|
311
|
398
|
539
|
688
|
568
|
536
|
484
|
Capex / Sales
|
6.37%
|
5.1%
|
6.26%
|
7.86%
|
9.68%
|
7.93%
|
7.28%
|
6.35%
|
Announcement Date
|
20-02-04
|
21-02-09
|
22-02-01
|
23-01-31
|
24-02-06
|
-
|
-
|
-
|
Last Close Price
15.07
USD Average target price
21.3
USD Spread / Average Target +41.34% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.00% | 2.35B | | +4.69% | 3.38B | | +11.37% | 2.61B | | -12.06% | 1.18B | | -18.80% | 688M | | 0.00% | 598M | | +6.00% | 372M | | -27.19% | 299M | | -36.73% | 228M | | -0.78% | 192M |
Glass Containers & Packaging
|