Greif, Inc. Financial Ratios — GEF Stock

Profitability (USD)

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024

Return on Common Equity (%)	16.03	12.42	7.85	9.44	5.91	4.68	4.99	7.94	13.4	10.3	6.37	21.01	17.63	14.92	10.22
Return on Assets (%)	6.42	4.55	2.94	3.74	2.42	2.06	2.32	3.71	6.52	3.97	1.99	6.9	6.68	6.28	4.26
Return on Capital (%)	11.36	8.1	5.7	6.54	5.6	4.33	4.3	5.58	8.84	6.44	3.72	9.74	8.89	7.21	5.11
Return on Invested Capital (%)	13.19	9.65	7.6	8.05	3.4	6.43	7.68	11.01	14.32	10.92	6.61	11.09	12.87	7.3	5.76
Gross Margin (%)	20.26	18.79	18.88	19.72	19.13	18.52	20.61	19.64	20.37	20.89	20.26	19.67	20.24	22.24	20.65
EBITDA Margin (%)	13.07	11.61	11.27	12.14	11.09	10.82	13.11	12.52	13.39	14.33	14.2	13.71	14.51	15.54	13.1
Operating Margin (%)	9.71	8.22	7.5	8.41	7.41	7.09	9.27	9.21	10.11	9.85	8.83	9.49	11.09	10.02	7.1
Incremental Operating Margin (%)	15.57	1.63	33.19	50	-211.46	9.27	-17.57	8.55	24.07	8.43	67.25	12.33	22.35	13.16	-60.75
Pretax Margin (%)	7.18	5.65	4.44	5.77	3.73	3.17	4.25	5.51	7.74	5.7	4.12	8.61	8.28	9.49	6.47
Profit Margin (%)	5.86	4.11	2.86	3.43	2.16	1.99	2.25	3.26	5.41	3.72	2.41	7.03	5.93	8.6	6.17
Net Income to Common Margin (%)	5.86	4.11	2.86	3.43	2.16	1.99	2.25	3.26	5.41	3.72	2.41	7.03	5.93	8.6	6.17
Effective Tax Rate (%)	17.51	28.03	33.32	40.59	72.78	42.16	47.1	33.55	24.45	26.98	34.01	14.54	26.08	24.75	7.88
Dvd Payout Ratio (%)	43.46	54.18	75.68	65.4	-5,800	157.92	129.7	65.04	40.06	47.84	74.61	24.28	27.06	36.36	41.83
Sustainable Growth Rate (%)	9.06	5.69	1.91	3.26	348.81	-2.71	-1.48	2.78	8.03	5.37	1.62	15.91	12.86	9.49	5.94

Credit (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024

Total Debt	1,026	1,521	1,276	1,281	1,153	1,188	1,026	967	910	2,752	2,797	2,519	2,176	2,540	3,001
ST Debt	73	150	101	74	66	71	52	30	26	93	204	225	127	151	167
LT Debt	953	1,371	1,175	1,207	1,087	1,116	975	938	884	2,659	2,593	2,294	2,049	2,390	2,834
Total Debt/EBITDA	2.27	3.08	2.74	2.5	2.45	3.04	2.35	2.12	1.76	4.18	4.36	3.31	2.36	3.91	5.26
Net Debt/EBITDA	2.03	2.82	2.55	2.35	2.27	2.76	2.12	1.81	1.57	4.06	3.71	2.76	1.92	3.13	4.46
Total Debt/EBIT	3.05	4.36	4.12	3.61	3.67	4.63	3.33	2.89	2.32	6.08	7.02	4.78	3.09	6.07	9.71
Net Debt/EBIT	2.73	3.99	3.83	3.39	3.4	4.21	2.99	2.46	2.08	5.91	5.97	3.99	2.51	4.86	8.22
EBITDA to Interest Expense	6.91	6.49	5.18	6.12	5.75	5.23	5.78	7.58	10.17	5.85	5.54	8.21	15.05	41.33	12.4
EBITDA-CapEx/Interest Expense	4.38	4.3	3.29	4.38	3.37	2.9	4.3	5.81	7.25	4.41	4.36	6.63	12.06	27.34	8.23
EBIT to Interest Expense	5.13	4.59	3.44	4.24	3.84	3.43	4.09	5.57	7.68	4.02	3.44	5.69	11.51	26.64	6.72
Interest Expense	66	76	90	84	82	75	75	60	51	112	116	93	61	16	46
Common Equity/Total Assets	37.83	35.57	39.41	39.83	42.19	45.95	46.98	46.55	50.72	31.36	31.1	34.47	41.48	42.72	40.86
Long-Term Debt/Equity (%)	71.34	102.18	89.66	87.48	88.9	105.31	98.47	86.91	74.31	219.32	212.44	143.42	113.19	113.16	126.11
Long-Term Debt/Capital (%)	38.88	43.69	40.32	40.99	39.1	40.51	38.22	36.92	33.84	58.66	56.63	49.77	45.6	45.51	48.18
Long-Term Debt/Total Assets (%)	27.24	32.74	30.5	31.06	29.65	33.66	30.91	29.01	27.67	49	47.06	39.45	37.46	40.09	42.63
Total Debt/Equity (%)	76.84	113.34	97.38	92.85	94.27	112.05	103.69	89.65	76.51	226.98	229.13	157.47	120.19	120.31	133.53
Total Debt/Capital (%)	41.87	48.46	43.79	43.51	41.46	43.1	40.24	38.08	34.84	60.71	61.08	54.65	48.42	48.38	51.02
Total Debt/Total Assets (%)	29.34	36.32	33.12	32.97	31.44	35.82	32.55	29.93	28.49	50.71	50.75	43.31	39.77	42.62	45.14
Net Debt to Equity	68.83	103.85	90.4	87.19	87.31	102.03	93.21	76.46	68.59	220.6	195.06	131.34	97.73	96.33	113.15
Net Debt/Capital (%)	39.22	46.28	41.97	41.97	39.61	40.82	37.71	34.41	32.4	60.03	53.22	46.85	40.71	40.13	44.73
EBITDA	452	493	465	512	470	391	436	456	519	659	641	762	921	649	570
EBITDA-CapEx	287	327	296	367	275	217	324	349	370	496	504	614	738	429	379
Operating Income (Loss)	336	349	310	355	314	257	308	335	392	452	399	527	704	418	309

Liquidity (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024

Cash Ratio	0.14	0.14	0.11	0.1	0.1	0.16	0.16	0.21	0.14	0.09	0.11	0.09	0.14	0.19	0.19
Current Ratio	1.47	1.38	1.22	1.36	1.34	1.56	1.38	1.45	1.46	1.51	1.3	1.27	1.43	1.46	1.53
Quick Ratio	0.75	0.74	0.63	0.7	0.69	0.79	0.76	0.86	0.82	0.9	0.74	0.77	0.86	0.89	0.82
CFO/Avg Current Liab	0.27	0.2	0.53	0.3	0.32	0.28	0.46	0.45	0.37	0.52	0.5	0.34	0.56	0.65	0.36
Common Equity/Total Assets	37.83	35.57	39.41	39.83	42.19	45.95	46.98	46.55	50.72	31.36	31.1	34.47	41.48	42.72	40.86
Long-Term Debt/Equity (%)	71.34	102.18	89.66	87.48	88.9	105.31	98.47	86.91	74.31	219.32	212.44	143.42	113.19	113.16	126.11
Long-Term Debt/Capital (%)	38.88	43.69	40.32	40.99	39.1	40.51	38.22	36.92	33.84	58.66	56.63	49.77	45.6	45.51	48.18
Long-Term Debt/Total Assets (%)	27.24	32.74	30.5	31.06	29.65	33.66	30.91	29.01	27.67	49	47.06	39.45	37.46	40.09	42.63
Total Debt/Equity (%)	76.84	113.34	97.38	92.85	94.27	112.05	103.69	89.65	76.51	226.98	229.13	157.47	120.19	120.31	133.53
Total Debt/Capital (%)	41.87	48.46	43.79	43.51	41.46	43.1	40.24	38.08	34.84	60.71	61.08	54.65	48.42	48.38	51.02
Total Debt/Total Assets (%)	29.34	36.32	33.12	32.97	31.44	35.82	32.55	29.93	28.49	50.71	50.75	43.31	39.77	42.62	45.14
CFO/Total Liabilities	8.24	6.05	18.61	9.98	10.71	9.15	13.91	14.16	12.62	9.24	10.6	9.39	17.97	16.87	8.09
CFO/CapEx	1.08	1.03	2.79	1.72	1.34	1.18	2.7	2.87	1.7	2.4	3.32	2.69	3.59	2.96	1.86
Altman's Z-Score	3.39	3.07	3.31	3.61	3.53	3.39	3.66	3.9	4.08	3.12	2.89	3.36	4.19	3.26	2.83

Working Capital (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024

Accounts Receivable Turnover	8.47	8.16	8.14	9.02	8.62	7.99	8.28	8.6	8.57	8.2	6.94	7.28	7.75	5.93	6.71
Days Sales Outstanding	43.08	44.74	44.87	40.47	42.33	45.67	44.09	42.45	42.57	44.52	52.58	50.13	47.1	61.56	54.4
Inventory Turnover	8.69	8.36	8.35	9.06	9.08	8.69	9.19	10.5	10.84	11.22	11.05	11.26	11.22	8.75	10.37
Days Inventory Outstanding	42.01	43.67	43.72	40.29	40.22	41.99	39.73	34.76	33.66	32.52	33.04	32.42	32.52	41.7	35.21
Accounts Payable Turnover	7.26	7.25	6.87	7.55	7.61	6.93	7.2	7.59	7.71	8.83	7.98	8.08	7.85	6.01	7.2
Accounts Payable Turnover Days	50.26	50.37	53.15	48.33	47.95	52.68	50.68	48.11	47.35	41.34	45.73	45.16	46.5	60.74	50.66
Cash Conversion Cycle	34.83	38.05	35.44	32.43	34.6	34.98	33.14	29.1	28.88	35.7	39.89	37.39	33.12	42.52	38.95
Inventory to Cash Days	1.07	1.07	1.15	0.18	2.11	3.67	4.36	7.68	8.91	12	19.54	17.71	14.57	19.86	19.19
Inventories	397	429	374	374	381	297	277	280	290	358	294	499	403	339	328
Raw Materials	304	324	240	240	236	191	185	12	204	238	208	391	316	256	241
Work In Process	- -	- -	36	36	44	18	12	76	10	11	5	2	- -	- -	- -
Finished Goods	92	105	97	98	101	88	80	192	76	108	80	107	87	83	87
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024

Market Capitalization	2,767	2,114	2,448	3,132	2,584	1,929	2,762	3,265	2,786	2,319	2,411	3,848	3,926	3,673	3,606
- Cash & Cash Equivalents	107	127	92	78	85	106	104	142	94	77	106	125	147	181	198
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	101	128	120	115	81	44	42	68	82	79	68	85	49	164	165
+ Total Debt	1,026	1,521	1,276	1,281	1,153	1,188	1,026	967	910	2,752	2,797	2,519	2,176	2,540	3,001
Enterprise Value	3,788	3,635	3,753	4,450	3,733	3,055	3,727	4,158	3,684	5,073	5,171	6,328	6,003	6,197	6,574
Total Capital	2,451	3,139	2,915	2,945	2,781	2,756	2,550	2,540	2,612	4,533	4,580	4,609	4,493	5,250	5,882
Total Debt/Capital (%)	41.87	48.46	43.79	43.51	41.46	43.1	40.24	38.08	34.84	60.71	61.08	54.65	48.42	48.38	51.02
Total Debt / EV	0.27	0.42	0.34	0.29	0.31	0.39	0.28	0.23	0.25	0.54	0.54	0.4	0.36	0.41	0.46
EV/Sales	1.09	0.86	0.91	1.05	0.88	0.84	1.12	1.14	0.95	1.1	1.15	1.14	0.95	1.48	1.51
EV/EBITDA	8.37	7.37	8.07	8.68	7.94	7.81	8.55	9.13	7.1	7.7	8.06	8.31	6.52	9.55	11.52
EV/EBIT	11.26	10.41	12.12	12.54	11.88	11.9	12.1	12.41	9.4	11.21	12.97	12.01	8.52	14.81	21.26
EV/Cash Flow to Firm	16.32	16.02	7.04	14.83	13.14	12.24	10.93	12.06	12.64	10.76	9.74	13.32	8.54	9.37	16.5
EV/Free Cash Flow to Firm	9.53	9.24	5.34	9.99	7.8	7.21	8.24	9.22	8.36	8	7.74	10.17	6.78	7.03	11.14
Diluted Market Cap	2,784	2,118	2,448	3,132	2,584	1,929	2,762	3,265	2,791	2,319	2,411	3,861	3,946	3,699	3,618
Diluted Enterprise Value	3,805	3,640	3,753	4,450	3,733	3,055	3,727	4,158	3,689	5,073	5,171	6,341	6,023	6,222	6,587
EV per Share	80.42	77.02	64.32	76.01	63.65	51.91	63.23	70.72	62.54	85.69	87.05	106.36	101.24	107.12	113.84
TTM Sales	3,462	4,248	4,130	4,220	4,239	3,617	3,324	3,638	3,874	4,595	4,515	5,556	6,350	4,175	4,355
TTM EBITDA	452	493	465	512	470	391	436	456	519	659	641	762	921	649	570
TTM Operating Income	336	349	310	355	314	257	308	335	392	452	399	527	704	418	309
TTM Cash Flow to Firm	232	227	533	300	284	250	341	345	292	472	531	475	703	661	398
TTM Free Cash Flow to Firm	397	393	703	445	479	424	452	451	441	634	668	623	886	881	590

Multiples (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024

Price/Free Cash Flow	8.11	6.25	3.81	7.91	5.66	5.07	6.7	7.94	6.94	4.2	4.08	7.11	4.69	4.26	6.61
EV/EBIT	11.26	10.41	12.12	12.54	11.88	11.9	12.1	12.41	9.4	11.21	12.97	12.01	8.52	14.81	21.26
Enterprise Value	3,788	3,635	3,753	4,450	3,733	3,055	3,727	4,158	3,684	5,073	5,171	6,328	6,003	6,197	6,574
Low Price	46.01	40.77	38.78	39.8	41.75	27.58	23.88	45.54	44.66	29.85	23.65	41.25	53.65	57.38	55.95
EV/Sales	1.09	0.86	0.91	1.05	0.88	0.84	1.12	1.14	0.95	1.1	1.15	1.14	0.95	1.48	1.51
EV/EBITDA	8.37	7.37	8.07	8.68	7.94	7.81	8.55	9.13	7.1	7.7	8.06	8.31	6.52	9.55	11.52
Price/Earnings	13.64	12.1	20.73	21.64	28.24	26.83	36.88	27.53	13.3	13.56	22.16	9.85	10.42	10.23	13.41
Price/Earnings Average	12.99	16.1	22.99	20.22	32.85	31.57	28.36	27.67	15.62	13.42	20.49	8.69	9.9	10.87	13.61
Price/Earnings High	14.24	18.26	28.1	23.58	36.23	39.77	39.34	31.25	18.45	18.32	27.5	10.62	11.46	12.24	15.33
Price/Earnings Low	10.69	11.02	19.16	16.1	26.76	22.57	18.79	22.58	12.56	10.33	12.91	6.28	8.45	9.24	12.02
Price/Book Value	2.09	1.42	1.61	2.02	1.67	1.27	1.86	2.17	1.72	1.36	1.41	1.92	1.73	1.44	1.33
Price/Book Value Average	1.99	1.89	1.79	1.89	1.94	1.49	1.43	2.18	2.02	1.35	1.3	1.69	1.64	1.53	1.35
Price/Book Value High	2.18	2.14	2.19	2.2	2.14	1.88	1.99	2.46	2.38	1.84	1.75	2.07	1.9	1.73	1.52
Price/Book Value Low	1.64	1.29	1.49	1.51	1.58	1.07	0.95	1.78	1.62	1.04	0.82	1.22	1.4	1.3	1.19
Price/Tangible Book Value	6.11	19.09	17.99	15.95	14.64	16.06	29.8	16.69	8.36	-2.14	-2.38	-6.82	-17.03	-9.83	-10.58
Price/Tangible Book Value Average	5.82	25.4	19.95	14.91	17.03	18.9	22.91	16.78	9.82	-2.12	-2.2	-6.02	-16.18	-10.45	-10.74
Price/Tangible Book Value High	6.38	28.81	24.39	17.38	18.78	23.81	31.79	18.95	11.6	-2.9	-2.95	-7.36	-18.72	-11.77	-12.09
Price/Tangible Book Value Low	4.78	17.38	16.63	11.87	13.87	13.51	15.19	13.69	7.9	-1.63	-1.39	-4.35	-13.8	-8.88	-9.48
Price/Sales	0.8	0.5	0.59	0.74	0.61	0.53	0.83	0.9	0.72	0.5	0.53	0.69	0.62	0.88	0.83
Price/Sales Average	0.76	0.66	0.66	0.69	0.71	0.63	0.64	0.9	0.84	0.5	0.49	0.61	0.59	0.93	0.84
Price/Sales High	0.83	0.75	0.8	0.81	0.78	0.79	0.89	1.02	1	0.68	0.66	0.75	0.68	1.05	0.95
Price/Sales Low	0.63	0.45	0.55	0.55	0.58	0.45	0.42	0.74	0.68	0.38	0.31	0.44	0.5	0.8	0.74
Price/Cash Flow	15.53	12.27	5.17	12.51	9.87	9.35	9.18	10.71	11.01	5.95	5.3	9.72	5.97	5.66	10.13
Price/Cash Flow Average	14.79	16.33	5.74	11.69	11.48	11	7.06	10.76	12.93	5.89	4.9	8.58	5.67	6.01	10.28
Price/Cash Flow High	16.21	18.52	7.01	13.63	12.66	13.86	9.79	12.15	15.27	8.04	6.58	10.48	6.57	6.77	11.58
Price/Cash Flow Low	12.17	11.18	4.78	9.31	9.35	7.87	4.68	8.78	10.4	4.54	3.09	6.2	4.84	5.11	9.08
Price/Free Cash Flow Average	7.72	8.32	4.22	7.39	6.58	5.97	5.15	7.98	8.15	4.16	3.77	6.27	4.46	4.52	6.7
Price/Free Cash Flow High	8.47	9.44	5.16	8.62	7.26	7.52	7.14	9.01	9.63	5.68	5.06	7.66	5.16	5.09	7.55
Price/Free Cash Flow Low	6.35	5.69	3.52	5.89	5.36	4.27	3.41	6.51	6.55	3.2	2.37	4.53	3.8	3.85	5.92
EV/Sales Average	1.06	1.02	0.97	1.01	0.98	0.94	0.93	1.15	1.08	1.1	1.1	1.06	0.91	1.54	1.52
EV/Sales High	1.13	1.11	1.12	1.12	1.05	1.1	1.18	1.26	1.23	1.28	1.27	1.19	1.01	1.66	1.63
EV/Sales Low	0.92	0.81	0.86	0.86	0.85	0.76	0.71	0.98	0.91	0.98	0.92	0.89	0.83	1.4	1.42
EV/EBITDA Average	8.08	8.78	8.64	8.28	8.84	8.68	7.09	9.17	8.04	7.67	7.78	7.72	6.31	9.9	11.62
EV/EBITDA High	8.64	9.55	9.94	9.23	9.5	10.19	8.98	10.1	9.18	8.94	8.97	8.71	6.94	10.66	12.43
EV/EBITDA Low	7.05	6.98	7.67	7.12	7.65	7.03	5.44	7.84	6.8	6.86	6.49	6.48	5.71	9	10.87
EV/EBIT Average	10.87	12.41	12.98	11.96	13.22	13.23	10.03	12.46	10.64	11.16	12.51	11.15	8.25	15.36	21.43
EV/EBIT High	11.62	13.49	14.93	13.33	14.2	15.53	12.7	13.73	12.16	13.01	14.43	12.58	9.08	16.54	22.93
EV/EBIT Low	9.48	9.87	11.52	10.28	11.45	10.71	7.7	10.66	9.01	9.99	10.44	9.36	7.47	13.97	20.05
Last Price	58.74	44.78	41.96	53.49	44.06	32.78	46.86	55.53	47.3	39.17	40.59	64.68	66.21	63.5	62.44
High Price	61.31	67.57	56.88	58.27	56.53	48.59	49.99	63.04	65.6	52.92	50.37	69.75	72.8	76	71.36
Enterprise Value Average	3,655	4,334	4,019	4,245	4,155	3,396	3,089	4,175	4,168	5,048	4,989	5,876	5,808	6,427	6,627
Enterprise Value High	3,909	4,711	4,623	4,730	4,465	3,985	3,912	4,600	4,762	5,887	5,752	6,630	6,394	6,920	7,089
Enterprise Value Low	3,188	3,446	3,567	3,649	3,598	2,749	2,373	3,571	3,528	4,521	4,164	4,934	5,259	5,843	6,199

Shares Outstanding	58	58	58	59	59	59	59	59	59	59	59	60	58	57	58
Diluted Weighted Avg Shares	47	47	58	59	59	59	59	59	59	59	59	60	60	58	58
Basic Weighted Avg Shares	47	47	58	59	59	59	59	59	59	59	59	60	59	58	58
Revenue per Share	73.5	90	70.77	72.07	72.28	61.46	56.38	61.87	65.77	77.62	76.01	93.38	107.07	72.17	75.41
EBITDA per Share	9.6	10.45	7.97	8.75	8.02	6.65	7.39	7.75	8.8	11.12	10.79	12.8	15.53	11.22	9.88
Operating Income per Share	7.14	7.4	5.31	6.06	5.36	4.36	5.23	5.7	6.65	7.64	6.71	8.86	11.88	7.23	5.35
Basic EPS, GAAP	4.31	3.7	2.02	2.47	1.56	1.22	1.27	2.02	3.56	2.89	1.83	6.57	6.35	6.21	4.65
Basic EPS from Cont Ops	4.43	3.76	2.12	2.52	0.77	1.14	1.28	2.3	3.9	3.28	2.09	6.94	6.64	5.19	4.55
Diluted EPS, GAAP	4.28	3.69	2.02	2.47	1.56	1.22	1.27	2.02	3.55	2.89	1.83	6.54	6.32	6.17	4.64
Diluted EPS from Cont Ops	4.4	3.75	2.12	2.52	0.77	1.14	1.28	2.3	3.89	3.28	2.09	6.92	6.61	5.16	4.53
Dividend per Share	1.98	2.07	1.67	1.68	1.68	1.68	1.67	1.68	1.7	1.76	1.76	1.78	1.88	2.01	2.1
Cash Flow per Share	3.78	3.65	8.11	4.27	4.46	3.51	5.11	5.19	4.3	6.58	7.65	6.66	11.09	11.23	6.16
Free Cash Flow per Basic Share	0.28	0.12	5.2	1.79	1.14	0.55	3.21	3.38	1.76	3.84	5.35	4.18	8	7.43	2.85
Cash & Equivalents per Share	2.27	2.7	1.57	1.33	1.45	1.8	1.76	2.42	1.6	1.31	1.78	2.09	2.48	3.13	3.42
Book Value per Share	28.1	31.56	26.03	26.44	26.38	25.89	25.13	25.59	27.51	28.74	28.86	33.7	38.26	44.02	47.04
Tangible Book Value per Share	9.62	2.35	2.33	3.35	3.01	2.04	1.57	3.33	5.66	-18.28	-17.05	-9.48	-3.89	-6.46	-5.9

Greif, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)