First Time Loading...
W

Winpak Ltd
TSX:WPK

Watchlist Manager
Winpak Ltd
TSX:WPK
Watchlist
Price: 43.12 CAD 0.58% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.1B
-1%
Revenue
Growth Rates:
1 Year
-3%
3 Years
+34%
5 Years
+28%
7 Years
+39%
10 Years
+60%
179.5m
+0%
Operating Income
Growth Rates:
1 Year
+2%
3 Years
+22%
5 Years
+18%
7 Years
+13%
10 Years
+69%
148.1m
+2%
Net Income
Growth Rates:
1 Year
+15%
3 Years
+39%
5 Years
+36%
7 Years
+42%
10 Years
+107%

Earnings Waterfall
Winpak Ltd

Revenue
1.1B USD
Cost of Revenue
-807.3m USD
Gross Profit
334.2m USD
Operating Expenses
-154.7m USD
Operating Income
179.5m USD
Other Expenses
-31.3m USD
Net Income
148.1m USD

Income Statement
Winpak Ltd

Rotate your device to view
Income Statement
Currency: USD
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
Revenue
Revenue
715
N/A
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%
Gross Profit
Cost of Revenue
(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)
Gross Profit
208
N/A
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%
Operating Income
Operating Expenses
(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)
Selling, General & Administrative
(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)
Research & Development
(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)
Other Operating Expenses
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
Operating Income
106
N/A
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%
Pre-Tax Income
Interest Income Expense
(2)
(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
Total Other Income
0
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)
Pre-Tax Income
104
N/A
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%
Net Income
Tax Provision
(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)
Income from Continuing Operations
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
Income to Minority Interest
(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
Net Income (Common)
72
N/A
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%
EPS (Diluted)
1.1
N/A
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%

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
Join more than 133,400+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.