XTSECCL.A
Market cap8.89bUSD
Oct 20, Last price
66.49CAD
Name
CCL Industries Inc.
Chart & Performance
Profile
CCL Industries Inc. engages in manufacture and sale of labels, and provides media and software solutions. It operates through four segments: CCL, Avery, Checkpoint, and Innovia. The CCL segment offers pressure sensitive and extruded film materials for decorative, instructional, security, and functional applications in the consumer packaging, healthcare, chemicals, consumer durables, electronic device, and automotive markets. This segment also provides extruded and labeled plastic tubes, aluminum aerosols and specialty bottles, folded instructional leaflets, precision decorated and die cut components, electronic displays, polymer banknote substrate, and other complementary products and services. The Avery segment offers printable media products, including address and shipping labels, marketing and product identification labels, indexes and dividers, business cards, and name badges supported by customized software solutions; and organizational products, such as binders, sheet protectors, and writing instruments. This segment also provides direct to consumer digitally imaged media products, such as labels, business cards, name badges, and family oriented identification labels supported by unique web-enabled e-commerce URLs. The Checkpoint segment offers technology-driven loss-prevention, inventory management, and labelling solutions, including radio frequency and radio-frequency identification solutions to retail and apparel industries. The Innovia segment provides specialty, high-performance, multi-layer, and surface engineered biaxially oriented polypropylene films for pressure sensitive label materials, flexible packaging, and consumer packaged goods industries. It operates in Canada, the United States, Puerto Rico, Latin America, Europe, Asia, Africa, and Australia. The company was founded in 1951 and is headquartered in Toronto, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 6,649,600 4.19% | 6,382,200 11.33% | 5,732,800 9.36% | |||||||
Cost of revenue | 4,735,200 | 4,667,000 | 4,140,700 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,914,400 | 1,715,200 | 1,592,100 | |||||||
NOPBT Margin | 28.79% | 26.87% | 27.77% | |||||||
Operating Taxes | 200,700 | 183,300 | 181,500 | |||||||
Tax Rate | 10.48% | 10.69% | 11.40% | |||||||
NOPAT | 1,713,700 | 1,531,900 | 1,410,600 | |||||||
Net income | 530,200 -14.85% | 622,700 3.94% | 599,100 13.10% | |||||||
Dividends | (188,200) | (170,300) | (151,000) | |||||||
Dividend yield | 1.76% | 1.64% | 1.23% | |||||||
Proceeds from repurchase of equity | 23,500 | (194,600) | 50,500 | |||||||
BB yield | -0.22% | 1.88% | -0.41% | |||||||
Debt | ||||||||||
Debt current | 51,900 | 46,600 | 48,000 | |||||||
Long-term debt | 2,438,200 | 2,494,800 | 1,947,900 | |||||||
Deferred revenue | 357,700 | |||||||||
Other long-term liabilities | 307,400 | 270,900 | 15,200 | |||||||
Net debt | 1,630,900 | 1,630,400 | 1,333,400 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,003,300 | 992,800 | 838,700 | |||||||
CAPEX | (461,600) | (447,200) | (323,800) | |||||||
Cash from investing activities | (768,000) | (706,600) | (541,300) | |||||||
Cash from financing activities | (295,200) | (72,600) | (370,000) | |||||||
FCF | 1,377,900 | 1,145,300 | 1,260,800 | |||||||
Balance | ||||||||||
Cash | 774,200 | 831,500 | 594,100 | |||||||
Long term investments | 85,000 | 79,500 | 68,400 | |||||||
Excess cash | 526,720 | 591,890 | 375,860 | |||||||
Stockholders' equity | 4,465,300 | 4,133,200 | 3,643,400 | |||||||
Invested Capital | 6,686,280 | 6,245,710 | 5,546,840 | |||||||
ROIC | 26.50% | 25.98% | 25.90% | |||||||
ROCE | 25.33% | 23.99% | 25.64% | |||||||
EV | ||||||||||
Common stock shares outstanding | 179,900 | 179,200 | 180,900 | |||||||
Price | 59.59 3.03% | 57.84 -14.73% | 67.83 17.37% | |||||||
Market cap | 10,720,241 3.43% | 10,364,928 -15.53% | 12,270,447 18.09% | |||||||
EV | 12,351,141 | 11,995,328 | 13,603,847 | |||||||
EBITDA | 2,317,700 | 2,080,500 | 1,934,500 | |||||||
EV/EBITDA | 5.33 | 5.77 | 7.03 | |||||||
Interest | 101,600 | 77,700 | 64,600 | |||||||
Interest/NOPBT | 5.31% | 4.53% | 4.06% |