CROWN HOLDINGS, INC.

CCK
Delayed Quote. Delayed  - 01/22 04:10:00 pm
93.74USD -0.89%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2019 2020
Net sales1 11 66511 492
EBITDA1 1 7021 732
Operating profit (EBIT)1 1 3811 416
Operating Margin 11,8%12,3%
Pre-Tax Profit (EBT)1 786912
Net income1 510583
Net margin 4,37%5,08%
EPS2 3,784,63
Dividend per Share2 --
Last update 02/04/202001/20/2021
1 USD in Million
2 USD
Estimates
Finances - Leverage
Fiscal Period: December 2019 2020
Net Debt1 7 3487 019
Net Cash position1 --
Leverage (Debt / EBITDA) 4,32x4,05x
Free Cash Flow1 754520
ROE (Net Profit / Equities) 52,0%34,4%
Shareholders' equity1 9811 695
ROA (Net Profit / Asset) 4,48%4,77%
Assets1 11 37812 220
Book Value Per Share2 12,716,4
Cash Flow per Share2 8,628,27
Capex1 432599
Capex / Sales 3,70%5,21%
Last update 02/04/202001/22/2021
1 USD in Million
2 USD
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2020e 2021e
Capitalization 12 432 M $ -
Entreprise Value (EV) 19 451 M $ 18 995 M $
Valuation 2020e 2021e
P/E ratio (Price / EPS) 20,2x 16,4x
Capitalization / Revenue 1,08x 1,02x
EV / Revenue 1,69x 1,60x
EV / EBITDA 11,2x 10,3x
Yield (DPS / Price) - 0,90%
Price to book (Price / BVPS) 5,72x 4,40x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 12,3% 12,7%
Operating Leverage (Delta EBIT / Delta Sales) - 1,46x
Net Margin (Net Profit / Revenue) 5,08% 6,28%
ROA (Net Profit / Asset) 4,77% 5,41%
ROE (Net Profit / Equities) 34,4% 31,7%
Rate of Dividend - 14,7%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   5,21% 5,14%
Cash Flow / Sales 9,54% 10,6%
Capital Intensity (Assets / Sales) 1,06x 1,16x
Financial Leverage (Net Debt / EBITDA) 4,05x 3,49x
Price Earning Ratio
EPS & Dividend