Mondi (MNDI)

Sector:

Manufacturing

Index:

FTSE 100

1,589.00p
   
  • Change Today:
    -12.00p
  • 52 Week High: 1,602.50
  • 52 Week Low: 1,179.72
  • Currency: UK Pounds
  • Shares Issued: 441.41m
  • Volume: 212,573
  • Market Cap: £7,014m
  • RiskGrade: 133

Income Statement - Normalised

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
Revenue 7,330.00 8,902.00 6,974.00 6,663.00 7,268.00
           
EBITDA 1,236.00 1,856.00 1,151.00 1,325.00 1,228.00
Depreciation & Amortisation (408.00) (394.00) (371.00) (428.00) n/a
           
Operating Profit/(Loss) 828.00 1,462.00 780.00 897.00 1,228.00
Interest Payable (119.00) (144.00) (86.00) (100.00) (109.00)
Interest Receivable/Investment Income n/a n/a 5.00 5.00 n/a
           
Group Profit after Interest 709.00 1,318.00 699.00 802.00 1,119.00
Share of Assoc Cos/JV Profits n/a n/a 6.00 3.00 n/a
           
Profit Before Tax 709.00 1,318.00 705.00 805.00 1,119.00
Tax (167.00) (296.00) (154.00) (180.00) (257.00)
           
Profit After Tax 542.00 1,022.00 551.00 625.00 862.00
           
Discontinued Operations          
Profit After Tax (655.00) 266.00 219.00 n/a n/a
           
PROFIT FOR PERIOD (113.00) 1,288.00 770.00 625.00 862.00
           
Attributable to:          
Equity Holders of Parent Company (132.00) 1,215.00 753.00 605.00 828.00
Minority Interests (19.00) (73.00) (17.00) (20.00) (34.00)
           
Equity Dividends cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c(132.00) c1,215.00 c753.00 c605.00 c828.00


Per Share Record - Normalised 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing EPS          
Earnings per Share - Basic 107.81¢ 195.63¢ 110.10¢ 124.77¢ 170.86¢
Earnings per Share - Diluted 107.81¢ 195.59¢ 110.03¢ 124.77¢ 170.86¢
Earnings per Share - Adjusted 107.80¢ 195.60¢ 110.10¢ 129.30¢ 171.10¢
Continuing and Discontinued EPS          
Earnings per Share - Basic (27.21¢) 250.46¢ 1.57¢ 124.77¢ 170.86¢
Earnings per Share - Diluted (27.21¢) 250.41¢ 1.57¢ 124.77¢ 170.86¢
Earnings per Share - Adjusted 103.50¢ 244.50¢ 154.00¢ 129.30¢ 171.10¢
           
Dividend per Share 70.00¢ 70.00¢ 65.00¢ 89.75¢ 27.28¢


Key Financals 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Shares in Issue (millions)          
Shares in Issue - Year End 485.55 485.55 485.55 485.55 485.55
Weighted Average 485.10 485.10 485.00 484.90 484.60
Diluted 485.10 485.20 485.30 484.90 484.60
           
Performance Ratios          
Continuing Operations          
Operating Margin 11.30% 16.42% 11.18% 13.46% 16.90%
Return on Capital Employed 10.85% 18.68% 0.12% 15.31% 20.70%
Continuing Operations & Discontinued Operations          
Return on Equity (2.20%) 19.83% 0.16% 14.02% 19.02%
           
Financial Status          
Continuing Operations          
Interest Cover - Continuing 6.96 10.15 9.20 9.05 11.27
Revenue per Share 1,511.03¢ 1,835.09¢ 14.52¢ 1,374.10¢ 1,499.79¢
Pre-Tax Profit Per Share - Continuing 146.16¢ 271.70¢ 1.47¢ 166.01¢ 230.91¢
           
Market Data          
Continuing Operations          
Earnings Per Share Growth - Basic -45% 78% -12% -27% -10%
Earnings Per Share Growth - Diluted -45% 78% -12% -27% -10%
PE Ratio - Company Adjusted 16.6 8.4 19.3 16.1 12.1
PEG - Company Adjusted n/a 0.1 n/a n/a n/a
Dividend Cover 1.54 2.79 1.69 1.39 6.26
Continuing Operations & Discontinued Operations          
Earnings per Share - Company Adjusted n/a 15,882% -99% -27% 262%
Earnings per Share - Diluted n/a 15,888% -99% -27% 262%
PE Ratio - Company Adjusted n/a 6.6 1,359.2 16.1 12.1
PEG - Company Adjusted n/a 0.0 n/a n/a 0.0
Dividend Cover (0.39) 3.58 0.02 1.39 6.26
           
Market Capitalisation   (Millions) 7,463.64 6,842.28 8,864.13 8,347.14 8,604.42
Dividend per Share 70.00¢ 70.00¢ 65.00¢ 89.75¢ 27.28¢
Dividend Yield 3.9% 4.3% 3.1% 4.5% 1.3%
Dividend per Share Growth n/a 7.69% (27.58%) 229.00% (64.11%)

Key

* GAAP

a. Includes discontinued activities

b. Includes preference dividends

c. Not disclosed under IFRS

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page