Market cap
$1,470 Mln
Revenue (TTM)
$3,297 Mln
P/E Ratio
19.8
P/B Ratio
1.5
Div. Yield
4.9 %
| Sylvamo Corp (SLVM) | Suzano S.A - ADR | Neenah Paper Inc (NP) | Clearwater Paper (CLW) | Mercer International (MERC) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
1,470 | 10,813 | 4,468 | 350 | 29 |
Revenue ($ Mln) |
3,297 | 48,288 | 182 | 1,521 | 1,857 |
Net Profit ($ Mln) |
76.00 | 1,806,930.80 | 39.00 | -49.30 | -517.45 |
Net Margin (%) |
2.31 | 3,742.00 | 21.45 | -3.24 | -27.86 |
RoE (%) |
7.91 | 3,868.76 | -- | -6.09 | -- |
Price to Earnings |
19.77 | 4.82 | 155.05 | -- | -- |
Price-To-Book |
1.55 | 1.10 | -- | 0.43 | 1.10 |
Income Statement ($ Mln)
| Sylvamo Corp (SLVM) | Suzano S.A - ADR | Neenah Paper Inc (NP) | Clearwater Paper (CLW) | Mercer International (MERC) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
3,351.00 | 49,131.25 | 159.55 | 1,555.40 | 1,868.07 |
|
Cost of Revenue
|
2,616.00 | 33,846.44 | 56.49 | 1,439.80 | 1,935.70 |
|
Gross Profit
|
735.00 | 15,284.80 | 103.06 | 115.60 | -67.63 |
|
Operating Expenses
|
486.00 | 4,078.13 | 23.19 | 103.40 | 114.44 |
|
Operating Profit (EBIT)
|
249.00 | 11,206.68 | 79.87 | 12.20 | -182.07 |
|
Other Income
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
199.00 | 20,010.23 | 53.64 | -60.10 | -511.21 |
|
Provision for Tax
|
67.00 | 6,836.51 | 16.22 | -7.10 | -13.32 |
|
Profit after Tax (Net Income)
|
132.00 | 13,144.81 | 37.41 | -18.60 | -497.89 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Consolidated Profit
|
-- | 13,408.19 | 14.72 | -18.60 | -- |
Liabilities ($ Mln)
| Sylvamo Corp (SLVM) | Suzano S.A - ADR | Neenah Paper Inc (NP) | Clearwater Paper (CLW) | Mercer International (MERC) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
966.00 | 43,790.06 | -227.49 | 825.30 | 68.06 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
1,081.00 | 110,155.17 | 240.00 | 546.80 | 1,689.73 |
|
Current Liabilities
|
716.00 | 13,765.96 | 52.79 | 216.20 | 283.63 |
|
Total Liabilities
|
2,763.00 | 167,851.24 | 65.30 | 1,588.30 | 2,041.42 |
Assets ($ Mln)
| Sylvamo Corp (SLVM) | Suzano S.A - ADR | Neenah Paper Inc (NP) | Clearwater Paper (CLW) | Mercer International (MERC) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1,687.00 | 124,006.19 | 12.84 | 1,062.20 | 1,175.62 |
|
Current Assets
|
1,076.00 | 43,845.05 | 52.46 | 526.00 | 865.80 |
|
Total Assets
|
2,763.00 | 167,851.24 | 65.30 | 1,588.30 | 2,041.42 |
|
Total Debt*
|
853.00 | 106,224.46 | 240.00 | 421.80 | 1,625.76 |
|
Net Current Assets
|
360.00 | 30,094.20 | -0.33 | 309.80 | 582.18 |
Cashflow ($ Mln)
| Sylvamo Corp (SLVM) | Suzano S.A - ADR | Neenah Paper Inc (NP) | Clearwater Paper (CLW) | Mercer International (MERC) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
268.00 | 17,804.27 | 51.67 | 0.01 | 8.59 |
|
Cash Flow from Investing Activities
|
-224.00 | -9,648.24 | -3.98 | -0.10 | -81.33 |
|
Cash from Financing Activities
|
-125.00 | -1,783.88 | -35.21 | 0.04 | 79.81 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Sylvamo Corp (SLVM) | Suzano S.A - ADR | Neenah Paper Inc (NP) | Clearwater Paper (CLW) | Mercer International (MERC) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
7.61 | 9.04 | -34.04 | -1.54 | -27.55 |
|
ROE (%)
|
14.56 | 34.56 | -12.61 | -2.21 | -200.02 |
|
ROA (%)
|
4.92 | 7.88 | 65.95 | -1.14 | -23.13 |
|
EBIT Margin (%)
|
-- | -- | -- | -- | -- |
|
Net Margin (%)
|
3.94 | 26.75 | 23.45 | -1.20 | -26.65 |
|
Cash Profit Margin (%)
|
-- | -- | -- | -- | -- |
Growth Ratios
| Sylvamo Corp (SLVM) | Suzano S.A - ADR | Neenah Paper Inc (NP) | Clearwater Paper (CLW) | Mercer International (MERC) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.11 | 0.04 | 0.34 | 0.12 | -0.09 |
|
EBIT Growth (%)
|
-- | -- | -- | -- | -- |
|
Net Profit Growth (%)
|
-56.29 | 285.81 | 8.16 | 83.23 | -484.78 |
|
EPS Growth (%)
|
-0.54 | 2.86 | 0.06 | 0.82 | -4.84 |
|
Book Value Growth (%)
|
-- | -- | -- | -- | -- |
Valuation Ratios
| Sylvamo Corp (SLVM) | Suzano S.A - ADR | Neenah Paper Inc (NP) | Clearwater Paper (CLW) | Mercer International (MERC) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
14.52 | 0.88 | 107.68 | -15.03 | -0.27 |
|
Price / Book Value
|
1.98 | 0.26 | -17.71 | 0.34 | 1.95 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
6.23 | 4.16 | 56.36 | 14.37 | -6.65 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Sylvamo Corp (SLVM) | Suzano S.A - ADR | Neenah Paper Inc (NP) | Clearwater Paper (CLW) | Mercer International (MERC) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.88 | 2.43 | -1.05 | 0.51 | 23.89 |
|
Short term debt to equity ratio
|
0.09 | 0.05 | -0.02 | 0.02 | 0.25 |
|
Current Ratio
|
1.50 | 3.19 | 0.99 | 2.43 | 3.05 |
|
Quick Ratio
|
0.92 | 2.59 | -- | 2.43 | 1.79 |
|
Interest Coverage
|
5.42 | 1.71 | 3.94 | -2.64 | -3.45 |
Operating Efficiency Ratios
| Sylvamo Corp (SLVM) | Suzano S.A - ADR | Neenah Paper Inc (NP) | Clearwater Paper (CLW) | Mercer International (MERC) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
13.22 | 18.24 | 6.65 | 12.56 | 16.00 |
|
Asset Turnover
|
1.25 | 0.29 | 2.81 | 0.95 | 0.87 |
|
Receivable days
|
48.94 | 71.38 | 19.82 | 45.09 | 61.22 |
|
Inventory Days
|
54.38 | 87.36 | -- | 32.75 | 68.03 |
|
Payable days
|
52.78 | 60.28 | 64.12 | 37.48 | 11.86 |
|
Cash Conversion Cycle
|
50.55 | 98.46 | -- | 40.35 | 117.40 |