
Greif (GEF) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Apr 2025Income Metrics
Revenue
1.4B
Gross Profit
319.5M
23.06%
Operating Income
146.9M
10.60%
Net Income
54.5M
3.93%
EPS (Diluted)
$0.82
Balance Sheet Metrics
Total Assets
6.8B
Total Liabilities
4.4B
Shareholders Equity
2.3B
Debt to Equity
1.93
Cash Flow Metrics
Operating Cash Flow
124.6M
Free Cash Flow
105.7M
Revenue & Profitability Trend
Greif Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 5.4B | 5.2B | 6.3B | 5.6B | 4.5B |
Cost of Goods Sold | 4.4B | 4.1B | 5.1B | 4.5B | 3.6B |
Gross Profit | 1.1B | 1.1B | 1.3B | 1.1B | 914.7M |
Gross Margin % | 19.7% | 22.0% | 20.2% | 19.7% | 20.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 634.5M | 549.1M | 581.0M | 565.9M | 516.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 634.5M | 549.1M | 581.0M | 565.9M | 516.0M |
Operating Income | 436.3M | 597.0M | 704.4M | 527.1M | 398.7M |
Operating Margin % | 8.0% | 11.4% | 11.1% | 9.5% | 8.8% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 134.9M | 96.3M | 61.2M | 92.7M | 115.8M |
Other Non-Operating Income | 18.2M | -6.0M | -117.5M | 44.2M | -96.8M |
Pre-tax Income | 319.6M | 494.7M | 525.7M | 478.6M | 186.1M |
Income Tax | 27.2M | 117.8M | 137.1M | 69.6M | 63.3M |
Effective Tax Rate % | 8.5% | 23.8% | 26.1% | 14.5% | 34.0% |
Net Income | 295.5M | 379.1M | 394.0M | 413.2M | 124.3M |
Net Margin % | 5.4% | 7.3% | 6.2% | 7.4% | 2.8% |
Key Metrics | |||||
EBITDA | 687.5M | 813.1M | 912.1M | 747.6M | 638.2M |
EPS (Basic) | $4.66 | $6.22 | $6.36 | $6.57 | $1.83 |
EPS (Diluted) | $4.64 | $6.15 | $6.30 | $6.54 | $1.83 |
Basic Shares Outstanding | 47082513 | 47065459 | 48247401 | 59500000 | 59400000 |
Diluted Shares Outstanding | 47082513 | 47065459 | 48247401 | 59500000 | 59400000 |
Income Statement Trend
Greif Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 197.7M | 180.9M | 147.1M | 124.6M | 105.9M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 746.9M | 659.4M | 749.1M | 889.5M | 636.6M |
Inventory | 399.5M | 338.6M | 403.3M | 499.2M | 293.6M |
Other Current Assets | 146.4M | 139.2M | 141.3M | 89.9M | 166.7M |
Total Current Assets | 1.5B | 1.4B | 1.5B | 1.7B | 1.3B |
Non-Current Assets | |||||
Property, Plant & Equipment | 322.9M | 320.8M | 255.9M | 289.4M | 307.5M |
Goodwill | 4.8B | 4.2B | 3.5B | 3.7B | 3.8B |
Intangible Assets | 937.1M | 792.2M | 576.2M | 648.4M | 715.3M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 417.6M | 416.5M | 414.9M | 362.0M | 335.0M |
Total Non-Current Assets | 5.1B | 4.6B | 4.0B | 4.2B | 4.2B |
Total Assets | 6.6B | 6.0B | 5.5B | 5.8B | 5.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 521.9M | 497.8M | 561.3M | 704.5M | 450.7M |
Short-term Debt | 176.5M | 150.9M | 126.6M | 224.8M | 203.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 154.2M | 136.1M | 173.3M | 204.2M | 201.7M |
Total Current Liabilities | 1.0B | 939.3M | 1.0B | 1.3B | 1.0B |
Non-Current Liabilities | |||||
Long-term Debt | 2.9B | 2.4B | 2.0B | 2.3B | 2.6B |
Deferred Tax Liabilities | 295.1M | 325.6M | 343.6M | 318.0M | 339.2M |
Other Non-Current Liabilities | 123.6M | 111.1M | 128.6M | 172.6M | 180.6M |
Total Non-Current Liabilities | 3.4B | 2.9B | 2.6B | 2.9B | 3.3B |
Total Liabilities | 4.4B | 3.8B | 3.7B | 4.2B | 4.3B |
Equity | |||||
Common Stock | 230.3M | 208.4M | 173.5M | 179.3M | 170.2M |
Retained Earnings | 2.5B | 2.3B | 2.1B | 1.8B | 1.5B |
Treasury Stock | 279.0M | 281.9M | 205.1M | 134.1M | 134.4M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.2B | 2.1B | 1.8B | 1.6B | 1.2B |
Key Metrics | |||||
Total Debt | 3.1B | 2.5B | 2.2B | 2.5B | 2.8B |
Working Capital | 535.0M | 429.8M | 451.5M | 350.0M | 302.7M |
Balance Sheet Composition
Greif Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 295.5M | 379.1M | 394.0M | 413.2M | 124.3M |
Depreciation & Amortization | 261.3M | 230.6M | 216.6M | 234.4M | 242.5M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -122.1M | 58.3M | -85.5M | -161.8M | -17.4M |
Operating Cash Flow | 398.2M | 679.5M | 575.0M | 476.2M | 420.5M |
Investing Activities | |||||
Capital Expenditures | -176.8M | -211.0M | -162.7M | 14.0M | -103.4M |
Acquisitions | -481.5M | -459.2M | 134.5M | -1.0M | 80.9M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -658.3M | -670.2M | -32.9M | 46.8M | -25.2M |
Financing Activities | |||||
Share Repurchases | 0 | -63.9M | -71.1M | 0 | 0 |
Dividends Paid | -121.0M | -116.5M | -111.3M | -105.8M | -104.3M |
Debt Issuance | 2.8B | 2.5B | 4.2B | 1.9B | 1.4B |
Debt Repayment | -2.4B | -2.2B | -4.5B | -2.2B | -1.7B |
Financing Cash Flow | 312.0M | 69.0M | -567.3M | -422.9M | -405.3M |
Free Cash Flow | 164.3M | 429.9M | 474.5M | 248.7M | 317.9M |
Net Change in Cash | 51.9M | 78.3M | -25.2M | 100.1M | -10.0M |
Cash Flow Trend
Greif Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
18.41
Forward P/E
14.02
Price to Book
1.50
Price to Sales
0.59
PEG Ratio
2.84
Profitability Ratios
Profit Margin
3.86%
Operating Margin
10.72%
Return on Equity
10.63%
Return on Assets
4.51%
Financial Health
Current Ratio
1.27
Debt to Equity
133.27
Beta
1.02
Per Share Data
EPS (TTM)
$3.67
Book Value per Share
$44.97
Revenue per Share
$116.87
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
gef | 3.3B | 18.41 | 1.50 | 10.63% | 3.86% | 133.27 |
Smurfit WestRock plc | 25.5B | 59.57 | 1.42 | 4.23% | 1.98% | 79.49 |
International Paper | 24.7B | 41.77 | 1.33 | -0.20% | -0.12% | 57.16 |
Berry Global | 7.8B | 14.95 | 3.18 | 20.38% | 5.41% | 308.68 |
Graphic Packaging | 6.7B | 12.61 | 2.06 | 17.71% | 6.18% | 182.39 |
Silgan Holdings | 4.9B | 16.23 | 2.20 | 14.54% | 4.90% | 227.34 |
Financial data is updated regularly. All figures are in the company's reporting currency.