XASXORA
Market cap2.03bUSD
Dec 23, Last price
2.43AUD
1D
2.10%
1Q
-6.54%
Jan 2017
-35.03%
IPO
62.00%
Name
Orora Ltd
Chart & Performance
Profile
Orora Limited designs, manufactures, and supplies packaging products and services to the grocery, fast moving consumer goods, and industrial markets in Australia, New Zealand, the United States, and internationally. The company operates through Orora Australasia and Orora North America segments. It also provides glass bottles, aluminum cans, tabs, and ends, closures and caps, boxes and cartons, point-of-purchase displays, packaging equipment, rigid and flexible packaging, and general packaging materials and supplies. In addition, the company purchases, warehouses, sells, and delivers a range of packaging and related materials; sells equipment; manufactures corrugated sheets and boxes; and provides point of purchase retail display solutions and other visual communication services. Further, the company offers printing and signage, research and technology, product sourcing, automation and engineering, design, kitting and fulfilment, logistics, and digital technology services. Orora Limited was incorporated in 1949 and is headquartered in Hawthorn, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 4,697,600 9.47% | 4,291,300 4.90% | 4,090,800 15.62% | |||||||
Cost of revenue | 4,343,100 | 3,977,700 | 3,809,300 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 354,500 | 313,600 | 281,500 | |||||||
NOPBT Margin | 7.55% | 7.31% | 6.88% | |||||||
Operating Taxes | 75,300 | 62,200 | 71,700 | |||||||
Tax Rate | 21.24% | 19.83% | 25.47% | |||||||
NOPAT | 279,200 | 251,400 | 209,800 | |||||||
Net income | 185,200 0.22% | 184,800 0.05% | 184,700 36.01% | |||||||
Dividends | (142,900) | (143,400) | (134,800) | |||||||
Dividend yield | 5.77% | 3.74% | 3.17% | |||||||
Proceeds from repurchase of equity | 1,312,400 | (4,500) | (150,100) | |||||||
BB yield | -53.03% | 0.12% | 3.53% | |||||||
Debt | ||||||||||
Debt current | 104,800 | 204,200 | 84,700 | |||||||
Long-term debt | 2,732,600 | 1,029,200 | 821,400 | |||||||
Deferred revenue | 173,400 | 174,800 | ||||||||
Other long-term liabilities | 369,300 | 16,100 | 15,000 | |||||||
Net debt | 2,395,200 | 1,165,800 | 852,400 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 387,600 | 250,300 | 257,600 | |||||||
CAPEX | (260,800) | (189,700) | (92,200) | |||||||
Cash from investing activities | (2,397,300) | (183,900) | (99,900) | |||||||
Cash from financing activities | 2,232,800 | (65,600) | (155,800) | |||||||
FCF | (1,076,700) | 4,100 | 133,300 | |||||||
Balance | ||||||||||
Cash | 274,700 | 58,400 | 52,600 | |||||||
Long term investments | 167,500 | 9,200 | 1,100 | |||||||
Excess cash | 207,320 | |||||||||
Stockholders' equity | 2,102,700 | 866,900 | 795,400 | |||||||
Invested Capital | 4,671,580 | 1,888,000 | 1,639,900 | |||||||
ROIC | 8.51% | 14.25% | 13.18% | |||||||
ROCE | 7.27% | 15.52% | 16.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,256,300 | 1,165,400 | 1,165,400 | |||||||
Price | 1.97 -40.12% | 3.29 -9.86% | 3.65 9.61% | |||||||
Market cap | 2,474,911 -35.45% | 3,834,166 -9.86% | 4,253,710 9.61% | |||||||
EV | 4,870,111 | 5,027,866 | 5,132,510 | |||||||
EBITDA | 567,000 | 436,600 | 399,500 | |||||||
EV/EBITDA | 8.59 | 11.52 | 12.85 | |||||||
Interest | 115,900 | 48,900 | 27,200 | |||||||
Interest/NOPBT | 32.69% | 15.59% | 9.66% |