GPK · Graphic Packaging Holding Co
$11.40
-0.44 (-3.72%)
At close · Aug 14
Market Cap
$3.51B
Shares
296.07M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$8.62B
-2.2%
FY2025
Net Income
$444M
-32.5%
FY2025
Gross Margin
16.77%
-1pp
FY2020
Operating Margin
9.33%
-3.4pp
FY2025
Diluted EPS
$1.48
-31.5%
FY2025
Operating Cash Flow
$841M
+0.1%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $8.64B | $8.62B | $8.81B | $9.43B | $9.44B | $7.16B | $6.56B | $6.16B | $6.03B | $4.41B | $4.3B | — | — | — | — | — | — | — | |
| $7.3B | $7.02B | $6.85B | $7.31B | $7.61B | $6.09B | $5.46B | $5.07B | $5.08B | $3.7B | $3.5B | $3.37B | $3.45B | $3.75B | $3.62B | $3.57B | $3.5B | $3.57B | |
| — | — | — | — | — | — | $1.1B | $1.09B | $952.4M | $719.5M | $791.9M | $789.1M | $787.2M | $725.6M | $719.6M | $637.5M | $593.2M | — | |
| — | — | — | — | — | — | 16.77% | 17.74% | 15.8% | 16.33% | 18.42% | — | — | — | — | — | — | — | |
| — | $19M | $17M | $16M | $14M | $10M | $10M | $9M | $8.7M | $14.4M | $14.9M | $13.8M | $14.9M | $16.8M | $16.1M | $16M | $12.8M | $7.2M | |
| $686M | $704M | $774M | $805M | $774M | $528M | $513M | $512M | $472.1M | $347.5M | $353.4M | $347.7M | $365.5M | $384.3M | $378.1M | $342.4M | $320.4M | $314.6M | |
| $559M | $536M | $557M | $619M | $553M | $489M | $476M | $447M | $430.6M | $330.3M | $299.3M | $280.5M | $270M | $277.4M | $266.8M | $278.4M | $288.7M | $305.4M | |
| — | — | $74M | $89M | $17M | $38M | $51M | $15M | — | — | — | — | — | — | — | — | — | — | |
| $504M | $804M | $1.12B | $1.17B | $906M | $407M | $524M | $534M | $458.2M | $327.9M | $407.4M | $427.1M | $227.8M | $341.6M | $322.4M | $190.3M | $219.5M | $282.7M | |
| — | 9.33% | 12.71% | 12.45% | 9.6% | 5.69% | 7.99% | 8.67% | 7.6% | 7.44% | 9.48% | — | — | — | — | — | — | — | |
| $1.06B | $1.34B | $1.68B | $1.79B | $1.46B | $896M | $1B | $981M | $888.8M | $658.2M | $706.7M | $707.6M | $497.8M | $619M | $589.2M | $468.7M | $508.2M | $588.1M | |
| $248M | $220M | $230M | $239M | $197M | $123M | $129M | $141M | $123.7M | $89.7M | $76.6M | $67.8M | $80.7M | $101.9M | $111.1M | $144.9M | $174.5M | $196.4M | |
| — | $1M | $1M | $1M | $0 | $1M | $1M | $0 | $1.2M | $1.7M | $1.8M | $1.2M | $1.7M | $1.5M | $2.3M | $2.1M | $1.6M | $1.3M | |
| $254M | $582M | $886M | $932M | $716M | $289M | $244M | $354M | $347.5M | $253M | $319.4M | $359.3M | $132.7M | $212.6M | $200.3M | $43.3M | $36.6M | $79.2M | |
| $61M | $139M | $229M | $210M | $194M | $74M | $42M | $76M | $54.7M | -$45.5M | $93.2M | $130.4M | $45.4M | $67.4M | $82.5M | -$229.8M | $27.5M | $24.1M | |
| $194M | $444M | $658M | $723M | $522M | $204M | $167M | $207M | $221.1M | $300.2M | $228M | $230.1M | $89.7M | $146.6M | $122.6M | $276.9M | $10.7M | $56.4M | |
| — | 5.15% | 7.47% | 7.67% | 5.53% | 2.85% | 2.55% | 3.36% | 3.67% | 6.81% | 5.3% | — | — | — | — | — | — | — | |
| — | — | — | $0 | $0 | $12M | $36M | $71M | $72.9M | $0 | $0 | $0 | -$700K | $100K | -$2.5M | -$1.7M | $0 | — | |
| $172M | $637M | $516M | $787M | $369M | $226M | $288M | $219M | $182M | $349M | $186.1M | $219M | -$56.7M | $269.7M | $93.4M | $208.1M | $11.2M | $200.8M | |
| USD/shares | — | $1.48 | $2.16 | $2.35 | $1.69 | $0.69 | $0.60 | $0.70 | $0.71 | $0.97 | $0.71 | $0.70 | $0.27 | $0.42 | $0.31 | $0.74 | $0.03 | $0.16 |
| USD/shares | — | $1.48 | $2.16 | $2.34 | $1.69 | $0.68 | $0.60 | $0.70 | $0.71 | $0.96 | $0.71 | $0.70 | $0.27 | $0.42 | $0.31 | $0.73 | $0.03 | $0.16 |
| shares | — | 299.3M | 304M | 308.2M | 308.8M | 297.1M | 278.8M | 294.1M | 309.5M | 311.1M | 320.9M | 329.5M | 328.6M | 347.3M | 393.4M | 376.3M | 343.8M | 343.1M |
| shares | — | 299.8M | 305.1M | 309.1M | 309.5M | 297.9M | 279.6M | 294.8M | 310.1M | 311.9M | 321.5M | 330.7M | 330.5M | 349.7M | 396.2M | 381.7M | 347.4M | 344.6M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2009–FY2025: $1.82B in buybacks, $1.09B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
1.04×
Peer median 1.77×
EV/EBIT
17.79×
Peer median 15.41×
P/E (TTM)
17.94×
Peer median 17.61×
Peer medians compare against the 17 similar-size Packaging & Containers companies (of 24 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Americas Paperboard Packaging | $5,889,000,000 | $6,101,000,000 | $6,200,000,000 | $6,015,000,000 | — | — | — | — |
| Europe Paperboard Packaging | $2,208,000,000 | $2,130,000,000 | $2,280,000,000 | $1,973,000,000 | — | — | — | — |
| Europe Packaging | — | — | $2,024,000,000 | $1,973,000,000 | $992,000,000 | $765,000,000 | $689,000,000 | $695,900,000 |
| North America Consumer Packaging | — | — | $6,200,000,000 | $6,015,000,000 | $4,996,000,000 | $4,650,000,000 | $4,234,000,000 | $4,098,300,000 |
| Paperboard Manufacturing | — | $655,000,000 | $1,022,000,000 | $1,290,000,000 | $1,007,000,000 | — | — | — |
| Paperboard Mills | — | — | — | $1,290,000,000 | $1,007,000,000 | $988,000,000 | $1,095,000,000 | $1,078,100,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Americas Paperboard Packaging | $818,000,000 | $1,072,000,000 | $1,088,000,000 | $800,000,000 | — | — | — | — |
| Europe Paperboard Packaging | $139,000,000 | $174,000,000 | $193,000,000 | $59,000,000 | — | — | — | — |
| Europe Packaging | — | — | $127,000,000 | — | $82,000,000 | $66,000,000 | $60,000,000 | $46,100,000 |
| North America Consumer Packaging | — | — | $1,088,000,000 | — | $456,000,000 | $639,000,000 | $478,000,000 | $420,100,000 |
| Paperboard Manufacturing | — | -$60,000,000 | -$23,000,000 | $45,000,000 | -$10,000,000 | — | — | — |
| Paperboard Mills | — | — | — | — | -$10,000,000 | -$110,000,000 | $33,000,000 | $30,600,000 |
Operating Margin by Segment (%)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Americas Paperboard Packaging | 13.9% | 17.6% | 17.5% | 13.3% | — | — | — | — |
| Europe Paperboard Packaging | 6.3% | 8.2% | 8.5% | 3% | — | — | — | — |
| Europe Packaging | — | — | 6.3% | — | 8.3% | 8.6% | 8.7% | 6.6% |
| North America Consumer Packaging | — | — | 17.5% | — | 9.1% | 13.7% | 11.3% | 10.3% |
| Paperboard Manufacturing | — | -9.2% | -2.3% | 3.5% | -1% | — | — | — |
| Paperboard Mills | — | — | — | — | -1% | -11.1% | 3% | 2.8% |
Key facts
CIK
1408075
CUSIP
388689101
13F (30d)
488 filings
464 filers
Visit website
Investor relations