CROWN HOLDINGS, INC.

CCK
Delayed Quote. Delayed  - 11/30 04:10:00 pm
105.8USD -2.40%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 13 28913 335
Entreprise Value (EV)1 20 32719 136
P/E ratio 23,3x22,2x
Yield -0,75%
Capitalization / Revenue 1,15x1,15x
EV / Revenue 1,76x1,65x
EV / EBITDA 11,3x10,3x
Price to Book 6,15x6,80x
Nbr of stocks (in thousands) 132 622126 042
Reference price (USD) 100106
Announcement Date 02/09/2021-
Previous period Next period
1 USD in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 11 57511 594
EBITDA1 1 8001 853
Operating profit (EBIT)1 1 4781 563
Operating Margin 12,8%13,5%
Pre-Tax Profit (EBT)1 9261 179
Net income1 579611
Net margin 5,00%5,27%
EPS2 4,304,76
Dividend per Share2 -0,80
Announcement Date 02/09/2021-
Previous period Next period
1 USD in Million
2 USD
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt1 7 0385 801
Net Cash position1 --
Leverage (Debt / EBITDA) 3,91x3,13x
Free Cash Flow1 756276
ROE (Net Profit / Equities) 40,8%38,6%
Shareholders' equity1 1 4211 580
ROA (Net Profit / Asset) 4,95%5,92%
Assets1 11 68710 320
Book Value Per Share2 16,315,6
Cash Flow per Share2 9,777,75
Capex1 587886
Capex / Sales 5,07%7,64%
Announcement Date 02/09/2021-
Previous period Next period
1 USD in Million
2 USD
Financial Ratios
Size 2021e 2022e
Capitalization 13 335 M $ -
Entreprise Value (EV) 19 136 M $ 19 623 M $
Valuation 2021e 2022e
P/E ratio (Price / EPS) 22,2x 15,7x
Capitalization / Revenue 1,15x 1,11x
EV / Revenue 1,65x 1,60x
EV / EBITDA 10,3x 9,81x
Yield (DPS / Price) 0,75% 0,77%
Price to book (Price / BVPS) 6,80x 6,84x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 13,5% 13,9%
Operating Leverage (Delta EBIT / Delta Sales) 34,6x 1,99x
Net Margin (Net Profit / Revenue) 5,27% 6,90%
ROA (Net Profit / Asset) 5,92% 6,98%
ROE (Net Profit / Equities) 38,6% 47,6%
Rate of Dividend 16,8% 12,1%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   7,64% 8,13%
Cash Flow / Sales 8,43% 12,2%
Capital Intensity (Assets / Sales) 0,89x 0,99x
Financial Leverage (Net Debt / EBITDA) 3,13x 3,22x
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend