XNYSSEE
Market cap4.91bUSD
Jan 08, Last price
33.68USD
1D
-1.58%
1Q
-2.32%
Jan 2017
-25.72%
Name
Sealed Air Corp
Chart & Performance
Profile
Sealed Air Corporation provides food safety and security, and product protection solutions and equipment in North America, South America, Europe, the Middle East, Africa, and the Asia Pacific. It operates through two segments, Food and Protective. The Food segment offers integrated packaging materials and automation equipment solutions to provide food safety and shelf life extension, reduce food waste, automate processes, and optimize total cost for food processors in the fresh red meat, smoked and processed meats, poultry, seafood, plant-based, and dairy markets under the CRYOVAC, CRYOVAC Grip & Tear, CRYOVAC Darfresh, Simple Steps, and Optidure brands. This segment sells its solutions directly to customers through its sales, marketing, and customer service personnel. The Protective segment provides foam, inflatable, suspension and retention, temperature assurance packaging solutions to protect goods to e-commerce, consumer goods, pharmaceutical and medical devices, and industrial manufacturing markets under the SEALED AIR, BUBBLE WRAP, AUTOBAG, SEALED AIR, AUTOBAG, Instapak, Korrvu, Kevothermal, and TempGuard brands. This segment sells its solutions through supply distributors, as well as directly to fabricators, original equipment manufacturers, contract manufacturers, logistics partners, and e-commerce/fulfillment operations. Sealed Air Corporation was incorporated in 1960 and is headquartered in Charlotte, North Carolina.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 5,488,900 -2.71% | 5,641,900 1.95% | |||||||
Cost of revenue | 3,944,500 | 3,971,500 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,544,400 | 1,670,400 | |||||||
NOPBT Margin | 28.14% | 29.61% | |||||||
Operating Taxes | 90,400 | 238,000 | |||||||
Tax Rate | 5.85% | 14.25% | |||||||
NOPAT | 1,454,000 | 1,432,400 | |||||||
Net income | 341,600 -30.51% | 491,600 -3.00% | |||||||
Dividends | (117,900) | (118,500) | |||||||
Dividend yield | 2.23% | 1.61% | |||||||
Proceeds from repurchase of equity | (79,900) | (280,200) | |||||||
BB yield | 1.51% | 3.81% | |||||||
Debt | |||||||||
Debt current | 241,500 | 464,600 | |||||||
Long-term debt | 4,670,400 | 3,361,100 | |||||||
Deferred revenue | 12,800 | ||||||||
Other long-term liabilities | 538,500 | 467,900 | |||||||
Net debt | 4,552,000 | 3,356,300 | |||||||
Cash flow | |||||||||
Cash from operating activities | 516,200 | 613,300 | |||||||
CAPEX | (244,200) | (237,300) | |||||||
Cash from investing activities | (1,378,200) | (243,000) | |||||||
Cash from financing activities | 755,700 | (446,700) | |||||||
FCF | 941,200 | 1,349,600 | |||||||
Balance | |||||||||
Cash | 346,100 | 456,100 | |||||||
Long term investments | 13,800 | 13,300 | |||||||
Excess cash | 85,455 | 187,305 | |||||||
Stockholders' equity | (443,600) | 2,207,900 | |||||||
Invested Capital | 6,340,900 | 4,356,895 | |||||||
ROIC | 27.18% | 32.97% | |||||||
ROCE | 26.03% | 36.49% | |||||||
EV | |||||||||
Common stock shares outstanding | 144,900 | 147,400 | |||||||
Price | 36.52 -26.78% | 49.88 -26.07% | |||||||
Market cap | 5,291,748 -28.03% | 7,352,312 -28.50% | |||||||
EV | 9,843,748 | 10,708,612 | |||||||
EBITDA | 1,777,800 | 1,855,000 | |||||||
EV/EBITDA | 5.54 | 5.77 | |||||||
Interest | 283,200 | 162,300 | |||||||
Interest/NOPBT | 18.34% | 9.72% |