W

Winpak Ltd
TSX:WPK

Watchlist Manager
Winpak Ltd
TSX:WPK
Watchlist
Price: 44.33 CAD -0.23% Market Closed
Market Cap: 2.7B CAD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-4%
5Y
+31%
10Y
+41%
Operating Income
+
3Y
-1%
5Y
+21%
10Y
+24%
Net Income
+
3Y
+8%
5Y
+30%
10Y
+45%

Earnings Waterfall
Winpak Ltd

Revenue
1.1B USD
Cost of Revenue
-778.4m USD
Gross Profit
347.4m USD
Operating Expenses
-168.6m USD
Operating Income
178.8m USD
Other Expenses
-41m USD
Net Income
137.8m USD

Income Statement
Winpak Ltd

Rotate your device to view
Income Statement
Currency: USD
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Apr-2005 Jul-2005 Oct-2005 Jan-2006 Apr-2006 Jul-2006 Oct-2006 Dec-2006 Apr-2007 Jul-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Apr-2012 Jul-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Apr-2017 Jul-2017 Oct-2017 Dec-2017 Apr-2018 Jul-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Apr-2023 Jul-2023 Oct-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
3
0
0
0
2
0
0
0
1
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
Revenue
293
N/A
289
-1%
289
+0%
298
+3%
313
+5%
328
+5%
347
+6%
356
+3%
367
+3%
375
+2%
377
+1%
386
+2%
393
+2%
408
+4%
419
+3%
434
+4%
437
+1%
444
+2%
444
0%
444
N/A
447
+1%
443
-1%
448
+1%
453
+1%
467
+3%
481
+3%
494
+3%
509
+3%
512
+1%
509
-1%
506
0%
500
-1%
506
+1%
519
+3%
539
+4%
560
+4%
579
+3%
595
+3%
611
+3%
635
+4%
652
+3%
675
+4%
674
0%
668
-1%
670
+0%
668
0%
686
+3%
700
+2%
715
+2%
733
+3%
755
+3%
769
+2%
787
+2%
798
+1%
797
0%
798
+0%
797
0%
796
0%
802
+1%
813
+1%
823
+1%
853
+4%
867
+2%
880
+2%
887
+1%
880
-1%
888
+1%
890
+0%
890
0%
892
+0%
886
-1%
878
-1%
874
-1%
863
-1%
860
0%
858
0%
853
-1%
864
+1%
891
+3%
935
+5%
1 002
+7%
1 053
+5%
1 119
+6%
1 168
+4%
1 181
+1%
1 210
+2%
1 187
-2%
1 158
-2%
1 141
-1%
1 114
-2%
1 110
0%
1 121
+1%
1 131
+1%
1 139
+1%
1 128
-1%
1 126
0%
Gross Profit
Cost of Revenue
(239)
(231)
(227)
(231)
(244)
(259)
(277)
(289)
(296)
(304)
(295)
(283)
(283)
(285)
(297)
(322)
(325)
(331)
(331)
(327)
(330)
(325)
(332)
(340)
(356)
(371)
(380)
(388)
(379)
(370)
(359)
(349)
(354)
(362)
(379)
(396)
(407)
(419)
(431)
(450)
(464)
(480)
(480)
(474)
(471)
(471)
(483)
(493)
(507)
(523)
(541)
(550)
(562)
(562)
(551)
(547)
(539)
(533)
(536)
(544)
(553)
(578)
(592)
(603)
(610)
(611)
(616)
(618)
(620)
(619)
(611)
(603)
(600)
(595)
(595)
(594)
(589)
(599)
(625)
(672)
(728)
(763)
(810)
(839)
(849)
(872)
(851)
(824)
(807)
(781)
(772)
(772)
(769)
(775)
(776)
(778)
Gross Profit
55
N/A
58
+6%
62
+7%
67
+8%
69
+3%
69
+1%
70
+1%
68
-4%
71
+4%
70
0%
82
+16%
103
+26%
110
+7%
123
+11%
122
-1%
112
-8%
112
-1%
113
+1%
113
N/A
116
+3%
117
+0%
118
+1%
116
-1%
113
-3%
110
-2%
110
+0%
114
+3%
121
+6%
134
+11%
139
+4%
147
+6%
151
+3%
152
+0%
157
+3%
160
+2%
164
+3%
173
+5%
176
+2%
179
+2%
185
+3%
188
+1%
196
+4%
194
-1%
194
+0%
199
+3%
197
-1%
203
+3%
208
+2%
208
+0%
211
+1%
215
+2%
219
+2%
224
+3%
236
+5%
246
+4%
250
+2%
258
+3%
263
+2%
265
+1%
269
+1%
269
+0%
275
+2%
275
0%
277
+1%
277
+0%
269
-3%
271
+1%
272
+0%
270
-1%
274
+1%
275
+1%
276
+0%
274
-1%
269
-2%
265
-1%
264
0%
264
0%
265
+1%
267
+1%
263
-1%
274
+4%
290
+6%
310
+7%
329
+6%
332
+1%
338
+2%
336
-1%
334
0%
334
0%
332
0%
338
+2%
349
+3%
362
+4%
364
+1%
352
-3%
347
-1%
Operating Income
Operating Expenses
(23)
(23)
(23)
(22)
(21)
(21)
(23)
(25)
(26)
(27)
(37)
(56)
(66)
(78)
(80)
(73)
(75)
(74)
(73)
(74)
(74)
(74)
(76)
(76)
(78)
(80)
(80)
(82)
(82)
(82)
(81)
(80)
(81)
(81)
(83)
(85)
(95)
(98)
(100)
(102)
(93)
(96)
(96)
(96)
(97)
(97)
(98)
(100)
(102)
(102)
(103)
(104)
(106)
(108)
(106)
(106)
(107)
(106)
(109)
(111)
(110)
(113)
(115)
(116)
(116)
(115)
(115)
(115)
(118)
(119)
(119)
(119)
(119)
(118)
(116)
(117)
(117)
(119)
(124)
(128)
(131)
(135)
(143)
(149)
(156)
(160)
(156)
(155)
(155)
(157)
(162)
(166)
(169)
(170)
(171)
(169)
Selling, General & Administrative
(2)
(2)
(2)
(1)
(1)
(0)
(0)
(0)
(1)
(1)
(15)
(42)
(57)
(74)
(76)
(64)
(66)
(65)
(64)
(66)
(65)
(65)
(66)
(66)
(68)
(70)
(71)
(71)
(70)
(69)
(68)
(68)
(69)
(69)
(71)
(72)
(75)
(77)
(79)
(80)
(80)
(83)
(83)
(84)
(84)
(84)
(85)
(87)
(90)
(90)
(90)
(91)
(91)
(93)
(93)
(92)
(93)
(92)
(93)
(94)
(93)
(96)
(99)
(100)
(100)
(99)
(99)
(98)
(102)
(102)
(102)
(102)
(102)
(102)
(100)
(101)
(100)
(102)
(106)
(111)
(115)
(119)
(128)
(134)
(138)
(142)
(137)
(135)
(134)
(136)
(140)
(144)
(147)
(147)
(148)
(145)
Research & Development
(6)
(6)
(6)
(6)
(6)
(6)
(7)
(8)
(8)
(8)
(8)
(8)
(9)
(9)
(9)
(9)
(9)
(9)
(9)
(9)
(9)
(9)
(10)
(10)
(10)
(10)
(10)
(11)
(12)
(13)
(13)
(12)
(12)
(13)
(13)
(13)
(13)
(14)
(14)
(13)
(13)
(13)
(13)
(13)
(14)
(14)
(14)
(14)
(13)
(13)
(14)
(13)
(14)
(15)
(15)
(15)
(15)
(15)
(16)
(17)
(17)
(17)
(16)
(16)
(16)
(16)
(16)
(16)
(17)
(17)
(17)
(17)
(17)
(17)
(16)
(17)
(17)
(17)
(17)
(17)
(18)
(18)
(18)
(18)
(18)
(18)
(19)
(20)
(20)
(21)
(21)
(22)
(22)
(22)
(22)
(22)
Depreciation & Amortization
(16)
(15)
(14)
(14)
(14)
(15)
(16)
(17)
(18)
(18)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
(14)
(5)
0
5
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
(7)
(7)
(8)
(1)
(0)
0
1
1
0
1
1
1
1
0
0
(0)
(0)
2
2
2
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
3
3
3
0
0
0
0
1
0
0
0
0
0
0
0
Operating Income
31
N/A
35
+11%
39
+13%
45
+14%
48
+7%
48
0%
47
-1%
43
-9%
45
+5%
44
-2%
45
+2%
47
+6%
44
-7%
44
+0%
42
-6%
39
-6%
37
-6%
39
+5%
40
+3%
42
+5%
43
+3%
44
+2%
40
-9%
37
-8%
33
-13%
30
-6%
34
+11%
38
+14%
52
+35%
57
+11%
66
+16%
71
+7%
71
-1%
75
+7%
77
+2%
79
+3%
77
-3%
77
+0%
80
+3%
84
+5%
95
+13%
99
+5%
97
-2%
98
+1%
102
+5%
100
-2%
105
+5%
107
+2%
106
-1%
108
+2%
111
+3%
115
+3%
118
+3%
128
+8%
140
+9%
144
+3%
151
+5%
157
+4%
156
-1%
158
+1%
160
+1%
162
+1%
160
-1%
161
+0%
161
+0%
154
-4%
156
+1%
157
+1%
152
-3%
155
+2%
156
+1%
157
+0%
155
-1%
150
-3%
149
-1%
147
-1%
147
0%
147
0%
143
-2%
135
-6%
144
+7%
155
+8%
166
+7%
180
+8%
176
-2%
178
+1%
179
+1%
179
+0%
179
+0%
175
-2%
176
+0%
183
+4%
193
+5%
194
+1%
181
-7%
179
-1%
Pre-Tax Income
Interest Income Expense
(4)
(4)
(4)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(2)
(6)
(6)
(8)
(8)
(5)
(4)
(2)
(0)
2
3
4
4
1
2
1
1
1
1
(1)
(2)
(1)
(3)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(4)
(4)
(3)
(1)
0
0
1
3
0
(0)
(0)
3
0
3
3
9
2
1
1
2
3
4
3
(1)
(2)
(4)
(5)
2
5
12
19
25
26
25
26
22
16
15
12
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(2)
(2)
(2)
5
5
6
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(2)
(3)
0
0
0
0
(1)
0
0
0
(1)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(3)
0
0
0
(4)
0
0
0
(4)
0
0
0
(2)
0
0
0
(1)
(0)
(1)
(2)
(4)
(3)
(4)
(4)
(5)
(5)
(4)
(3)
(3)
(3)
0
0
Pre-Tax Income
27
N/A
31
+14%
36
+16%
41
+17%
45
+7%
45
+0%
44
-1%
40
-10%
42
+6%
41
-2%
42
+2%
45
+6%
41
-7%
41
N/A
37
-11%
34
-7%
32
-6%
34
+6%
43
+26%
46
+5%
47
+2%
48
+3%
39
-18%
37
-6%
32
-13%
30
-7%
33
+10%
36
+11%
45
+25%
51
+14%
59
+14%
63
+8%
66
+5%
72
+9%
75
+5%
79
+5%
79
N/A
79
0%
81
+3%
85
+4%
96
+13%
99
+4%
97
-2%
99
+2%
103
+4%
101
-2%
104
+4%
106
+1%
104
-1%
105
+1%
109
+3%
112
+3%
115
+3%
125
+9%
137
+9%
141
+3%
147
+5%
153
+4%
153
-1%
155
+2%
158
+2%
161
+2%
160
-1%
162
+1%
162
0%
155
-4%
156
+1%
157
+1%
152
-4%
155
+2%
159
+2%
160
+1%
160
+0%
152
-5%
150
-2%
148
-1%
148
0%
150
+1%
147
-2%
138
-6%
142
+3%
153
+8%
162
+5%
173
+7%
174
+1%
181
+4%
188
+4%
194
+3%
200
+3%
197
-1%
197
+0%
206
+4%
210
+2%
208
-1%
194
-7%
190
-2%
Net Income
Tax Provision
(10)
(11)
(13)
(15)
(16)
(16)
(16)
(15)
(16)
(15)
(16)
(16)
(14)
(14)
(11)
(10)
(9)
(10)
(13)
(13)
(14)
(15)
(12)
(12)
(8)
(7)
(8)
(9)
(16)
(18)
(20)
(21)
(21)
(22)
(23)
(24)
(22)
(23)
(23)
(25)
(31)
(33)
(31)
(31)
(31)
(30)
(32)
(33)
(32)
(33)
(34)
(35)
(36)
(39)
(43)
(44)
(46)
(47)
(48)
(48)
(50)
(51)
(50)
(50)
(39)
(34)
(34)
(32)
(40)
(41)
(42)
(42)
(42)
(40)
(39)
(39)
(39)
(39)
(37)
(34)
(35)
(38)
(42)
(45)
(46)
(48)
(49)
(50)
(52)
(52)
(54)
(57)
(59)
(58)
(54)
(52)
Income from Continuing Operations
17
19
22
26
29
29
28
25
27
26
26
28
27
27
26
25
23
24
30
32
33
34
27
24
24
22
25
27
29
34
39
42
45
50
53
56
57
57
59
60
65
67
66
68
72
71
72
73
72
73
75
77
80
86
94
97
102
106
105
107
108
110
111
112
123
120
123
125
112
114
117
118
118
112
110
108
109
111
110
104
106
115
120
128
128
133
139
143
148
145
144
149
151
150
141
138
Income to Minority Interest
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(0)
(0)
0
(0)
(0)
(0)
(0)
0
0
0
0
0
(0)
(0)
(0)
(1)
(1)
(1)
(2)
(2)
(2)
(1)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(2)
(1)
(1)
0
1
1
1
1
(0)
(0)
(1)
(2)
(1)
(1)
(0)
Net Income (Common)
16
N/A
18
+14%
21
+16%
25
+19%
28
+9%
27
-1%
27
-3%
24
-11%
25
+6%
25
-2%
25
+2%
27
+8%
26
-4%
27
+2%
26
-4%
24
-4%
23
-5%
24
+5%
30
+22%
32
+8%
33
+2%
34
+3%
27
-19%
24
-10%
24
-2%
23
-6%
25
+9%
27
+9%
29
+10%
33
+13%
38
+14%
40
+7%
43
+6%
48
+13%
51
+5%
54
+6%
55
+3%
55
-1%
57
+4%
58
+2%
64
+10%
66
+3%
65
0%
68
+4%
71
+5%
71
-1%
72
+2%
73
+1%
71
-2%
72
+0%
74
+3%
76
+3%
78
+3%
85
+8%
92
+9%
95
+3%
99
+5%
103
+4%
102
-2%
103
+2%
104
+1%
106
+2%
107
+0%
108
+1%
119
+10%
117
-2%
119
+2%
122
+2%
109
-11%
111
+2%
114
+3%
115
+1%
115
N/A
110
-5%
108
-2%
106
-2%
106
+0%
108
+1%
107
-1%
101
-6%
104
+3%
113
+9%
118
+5%
127
+7%
128
+1%
134
+4%
140
+5%
145
+3%
148
+2%
144
-3%
143
-1%
148
+3%
149
+1%
149
-1%
140
-6%
138
-2%
EPS (Diluted)
0.25
N/A
0.29
+16%
0.33
+14%
0.39
+18%
0.42
+8%
0.41
-2%
0.4
-2%
0.36
-10%
0.38
+6%
0.37
-3%
0.38
+3%
0.41
+8%
0.4
-2%
0.41
+2%
0.4
-2%
0.38
-5%
0.36
-5%
0.38
+6%
0.46
+21%
0.5
+9%
0.5
N/A
0.52
+4%
0.42
-19%
0.38
-10%
0.37
-3%
0.34
-8%
0.37
+9%
0.4
+8%
0.45
+13%
0.51
+13%
0.58
+14%
0.62
+7%
0.66
+6%
0.74
+12%
0.78
+5%
0.83
+6%
0.85
+2%
0.85
N/A
0.88
+4%
0.9
+2%
0.98
+9%
1
+2%
0.99
-1%
1.03
+4%
1.1
+7%
1.09
-1%
1.11
+2%
1.12
+1%
1.1
-2%
1.1
N/A
1.14
+4%
1.17
+3%
1.21
+3%
1.31
+8%
1.42
+8%
1.46
+3%
1.53
+5%
1.59
+4%
1.57
-1%
1.6
+2%
1.61
+1%
1.64
+2%
1.65
+1%
1.67
+1%
1.84
+10%
1.81
-2%
1.84
+2%
1.88
+2%
1.68
-11%
1.71
+2%
1.76
+3%
1.77
+1%
1.77
N/A
1.69
-5%
1.66
-2%
1.63
-2%
1.64
+1%
1.66
+1%
1.65
-1%
1.56
-5%
1.6
+3%
1.74
+9%
1.82
+5%
1.96
+8%
1.97
+1%
2.06
+5%
2.16
+5%
2.22
+3%
2.28
+3%
2.22
-3%
2.24
+1%
2.34
+4%
2.35
+0%
2.4
+2%
2.27
-5%
2.25
-1%

See Also

Summary
WPK intrinsic value, competitors valuation, and company profile.
DCF Valuation
WPK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WPK stock valuation using valuation multiples.
Wall Street Estimates
WPK price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WPK stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 303,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.