Market cap
$5,767 Mln
Revenue (TTM)
$7,461 Mln
P/E Ratio
8.9
P/B Ratio
1.6
Div. Yield
3.7 %
| Sonoco Products (SON) | Graphic Packaging Holding (GPK) | Ranpak Holdings Corp Class A (PACK) | DSS Inc (DSS) | Packaging Corp of America (PKG) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
5,767 | 3,375 | 436 | 6 | 22,523 |
Revenue ($ Mln) |
7,461 | 8,637 | 399 | 18 | 9,535 |
Net Profit ($ Mln) |
646.79 | 194.00 | -38.00 | -27.65 | 691.00 |
Net Margin (%) |
8.67 | 2.25 | -9.52 | -149.84 | 7.25 |
RoE (%) |
17.92 | 5.90 | -7.21 | -- | 14.92 |
Price to Earnings |
8.95 | 17.54 | -- | -- | 32.37 |
Price-To-Book |
1.60 | 1.04 | 0.84 | 1.67 | 4.77 |
Income Statement ($ Mln)
| Sonoco Products (SON) | Graphic Packaging Holding (GPK) | Ranpak Holdings Corp Class A (PACK) | DSS Inc (DSS) | Packaging Corp of America (PKG) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
7,461.01 | 8,637.00 | 399.10 | 18.45 | 9,534.70 |
|
Cost of Revenue
|
5,908.56 | 7,302.00 | 286.00 | 22.29 | 7,617.50 |
|
Gross Profit
|
1,574.41 | 1,612.00 | 94.70 | -2.17 | 1,889.60 |
|
Operating Expenses
|
886.84 | 739.00 | 125.90 | 12.72 | 704.70 |
|
Operating Profit (EBIT)
|
665.62 | 595.00 | -12.80 | -16.56 | 1,212.50 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
815.46 | 255.00 | -48.40 | -30.95 | 918.60 |
|
Provision for Tax
|
172.00 | 57.00 | -10.40 | -0.64 | 226.90 |
|
Profit after Tax (Net Income)
|
646.79 | 194.00 | -38.00 | -27.65 | 691.00 |
|
Minority Interest
|
-0.69 | 0.00 | 0.00 | 3.12 | 0.00 |
|
Consolidated Profit
|
455.16 | 213.00 | 0.00 | -17.04 | 326.50 |
Liabilities ($ Mln)
| Sonoco Products (SON) | Graphic Packaging Holding (GPK) | Ranpak Holdings Corp Class A (PACK) | DSS Inc (DSS) | Packaging Corp of America (PKG) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
3,598.52 | 3,236.00 | 519.90 | -0.38 | 4,661.90 |
|
Minority Interest
|
-0.69 | 0.00 | 0.00 | 3.12 | 0.00 |
|
Non-Current Liabilities
|
4,573.73 | 6,239.00 | 495.50 | 10.66 | 5,189.70 |
|
Current Liabilities
|
2,801.83 | 2,184.00 | 81.30 | 49.24 | 1,163.90 |
|
Total Liabilities
|
11,162.33 | 11,775.00 | 1,124.90 | 67.63 | 10,924.60 |
Assets ($ Mln)
| Sonoco Products (SON) | Graphic Packaging Holding (GPK) | Ranpak Holdings Corp Class A (PACK) | DSS Inc (DSS) | Packaging Corp of America (PKG) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
8,186.73 | 8,648.00 | 951.20 | 58.98 | 7,591.90 |
|
Current Assets
|
2,787.36 | 3,012.00 | 145.50 | 9.37 | 3,423.60 |
|
Total Assets
|
11,162.33 | 11,775.00 | 1,124.90 | 67.63 | 10,924.60 |
|
Total Debt*
|
4,712.46 | 5,811.00 | 428.20 | 43.14 | 4,404.30 |
|
Net Current Assets
|
-14.47 | 828.00 | 64.20 | 0.00 | 2,259.70 |
Cashflow ($ Mln)
| Sonoco Products (SON) | Graphic Packaging Holding (GPK) | Ranpak Holdings Corp Class A (PACK) | DSS Inc (DSS) | Packaging Corp of America (PKG) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
689.78 | 841.00 | 23.10 | -9.13 | 1,557.50 |
|
Cash Flow from Investing Activities
|
2,196.09 | -732.00 | -32.80 | 18.07 | -2,572.90 |
|
Cash from Financing Activities
|
-2,986.96 | -18.00 | -7.00 | -14.06 | 859.40 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Sonoco Products (SON) | Graphic Packaging Holding (GPK) | Ranpak Holdings Corp Class A (PACK) | DSS Inc (DSS) | Packaging Corp of America (PKG) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
4.46 | 5.03 | -3.94 | -37.81 | 9.53 |
|
ROE (%)
|
17.92 | 5.90 | -7.21 | -246.60 | 14.92 |
|
ROA (%)
|
4.59 | 1.40 | -3.16 | -24.59 | 6.24 |
|
EBIT Margin (%)
|
13.80 | 4.76 | -4.16 | -139.63 | 11.28 |
|
Net Margin (%)
|
8.67 | 2.25 | -9.52 | -149.84 | 7.25 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Sonoco Products (SON) | Graphic Packaging Holding (GPK) | Ranpak Holdings Corp Class A (PACK) | DSS Inc (DSS) | Packaging Corp of America (PKG) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
31.73 | 0.02 | 4.83 | -13.17 | 10.35 |
|
EBIT Growth (%)
|
277.74 | -55.76 | -16,700.00 | 49.67 | -13.62 |
|
Net Profit Growth (%)
|
16.37 | -63.67 | -1.88 | 38.65 | -23.60 |
|
EPS Growth (%)
|
16.05 | -63.04 | -0.40 | 51.91 | -23.60 |
|
Book Value Growth (%)
|
10.89 | 2.22 | -5.07 | -102.21 | 1.43 |
Valuation Ratios
| Sonoco Products (SON) | Graphic Packaging Holding (GPK) | Ranpak Holdings Corp Class A (PACK) | DSS Inc (DSS) | Packaging Corp of America (PKG) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
10.98 | 10.07 | -11.92 | -0.35 | 24.03 |
|
Price / Book Value
|
1.20 | 1.34 | 0.85 | -10.03 | 4.02 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
5.61 | 7.51 | 16.31 | -1.79 | 12.64 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Sonoco Products (SON) | Graphic Packaging Holding (GPK) | Ranpak Holdings Corp Class A (PACK) | DSS Inc (DSS) | Packaging Corp of America (PKG) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.97 | 1.58 | 0.76 | 0.00 | 0.85 |
|
Short term debt to equity ratio
|
0.27 | 0.17 | 0.02 | -85.02 | 0.02 |
|
Current Ratio
|
0.99 | 1.38 | 1.79 | 0.19 | 2.94 |
|
Quick Ratio
|
0.55 | 0.60 | 1.39 | 0.15 | 1.86 |
|
Interest Coverage
|
5.02 | 2.02 | -0.52 | -129.05 | 8.72 |
Operating Efficiency Ratios
| Sonoco Products (SON) | Graphic Packaging Holding (GPK) | Ranpak Holdings Corp Class A (PACK) | DSS Inc (DSS) | Packaging Corp of America (PKG) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
16.02 | 11.01 | 13.93 | 9.56 | 15.03 |
|
Asset Turnover
|
0.53 | 0.62 | 0.33 | 0.16 | 0.86 |
|
Receivable days
|
51.13 | 32.19 | 44.06 | 55.74 | 49.53 |
|
Inventory Days
|
65.66 | 91.77 | 31.81 | 35.37 | 60.91 |
|
Payable days
|
91.93 | 55.87 | 38.68 | 42.94 | 21.90 |
|
Cash Conversion Cycle
|
24.85 | 68.09 | 37.19 | 48.17 | 88.55 |