ランキングに戻る

Crown Holdings Inc (CCK)

割安
Consumer CyclicalPackaging & ContainersUnited States

ファンダメンタル

73

株価

$105.41

時価総額

$11.69B

パート1 · 企業の価値

概要

Crown Holdings is one of the world's largest makers of metal packaging. Its core product is the aluminium beverage can — the two-piece can body plus the end that seals it — sold to brewers and soft-drink bottlers, and roughly 73% of 2025 consolidated net sales came from the global beverage can business. Around that core it also makes steel and aluminium food cans, aerosol cans, closures, crowns and glass bottles, and it runs a separate transit packaging business that sells strapping, protective packaging and the automated equipment that applies them to industries such as steel, construction, agriculture and corrugated. At the end of 2025 the company ran 179 plants with sales and service facilities across 39 countries, employed about 23,000 people, and generated 61% of its $12.4 billion of net sales outside the United States.

収益の仕組み

Crown sells physical units — cans, ends, closures, strapping — under supply contracts with large beverage and industrial customers, so revenue is essentially volume multiplied by price per unit. The economics hinge on metal: in 2025 aluminium and steel alone were 47% and 8% of consolidated cost of products sold excluding depreciation and amortisation, and many contracts pass those raw-material costs through to the customer, which means reported sales rise and fall with metal prices without that movement necessarily touching profit. The filing notes that pass-through provisions can include annual price adjustments tied to a producer price index, which in some years is negative and forces Crown to cut its selling price even if its own costs went up. Growth therefore comes from unit volume and from adding production lines close to customers' filling plants, not from raising prices.

セグメント別売上高

Americas Beverage45.4%

Aluminium beverage cans and ends, steel crowns, glass bottles and aluminium closures produced in the United States, Brazil, Canada, Colombia and Mexico, sold to brewers, soft-drink bottlers and their licensees.

European Beverage18.8%

Aluminium beverage cans and ends manufactured across Europe, the Middle East and North Africa for beer and soft-drink customers.

Transit Packaging16.4%

Steel and plastic strapping and other consumables, protective packaging and the automation and equipment technologies that apply them, sold worldwide into the metals, food and beverage, construction, agricultural, corrugated and general industrial markets.

Other (North America tinplate and equipment)10.5%

Non-reportable operations grouped together: the North American tinplate businesses — food cans, aerosol cans and closures — plus beverage can tooling and equipment sold from the United States and the United Kingdom.

Asia Pacific8.9%

Beverage cans and ends, food cans and specialty packaging made in Cambodia, China, Indonesia, Malaysia, Myanmar, Thailand and Vietnam for regional and international drink and food brands.

競争優位性(moat)

規模の経済 · 狭い

A beverage can is a commodity, but shipping empty cans is expensive relative to their value, so plants are built close to the customer's filling lines and each regional market ends up served by a handful of very large producers. Crown's 179 plants in 39 countries, its multi-year aluminium supply contracts and its position with the world's biggest brewers and bottlers give it a cost and proximity advantage that a new entrant would need heavy capital and a committed customer to replicate. The limits are visible in the same filing: Crown itself lists overcapacity and intense competition, substitution by other packaging formats, and the loss or consolidation of a major customer among its risk factors, and its top ten customers are large enough to negotiate hard on price.

需要を左右する要因

中程度の景気循環性

Most of the company is tied to packaged drinks, which people keep buying through a downturn: beer and soft drinks are staples, and the filing describes beverage can volumes growing in North America on new products packaged in cans, in Europe on a shift away from other formats, and in Brazil and Mexico on rising per-capita incomes and consumption. That makes the beverage side closer to defensive than cyclical. Two things pull the other way. Transit Packaging, about a sixth of sales, serves metals, construction, agriculture and general industry, whose spending swings with the industrial cycle — it was one of the two segments whose volumes fell in 2025. And the company states that its business is seasonal and that weather can reduce net sales, so a cool summer costs volume regardless of the economy. Reported revenue also moves with pass-through of aluminium and steel costs, which is a price effect rather than a demand one.

主なリスク

  • Raw material and energy prices, and tariffs — Crown states that profits will decline if aluminium, steel, resin or energy prices rise and it cannot raise its own prices. Aluminium and steel were 47% and 8% of 2025 cost of products sold excluding depreciation and amortisation. The filing describes US tariffs imposed on aluminium, steel and imports during 2025, notes that a February 2026 Supreme Court ruling found many of those tariffs unlawful, and says the scope and practical effect of that decision remain uncertain and could be material.
  • Loss of a major customer or further customer consolidation — The company lists the loss of a major customer and customer consolidation as a risk that could reduce net sales and profitability. It notes that consolidation among beverage marketers has already produced a concentrated customer base.
  • Overcapacity, competition and substitute packaging — Crown warns that its principal markets may be subject to overcapacity and intense competition, and separately that it faces competition from substitute products — packaging made of paper, plastic, wood, glass and other metals — and from declines in demand for its products, either of which could lower profits and cash flow.
  • Indebtedness — The filing states that the company's indebtedness could prevent it from meeting its obligations under its debt agreements. At 31 December 2025 Crown and its subsidiaries had approximately $6 billion of indebtedness excluding unamortised discounts and issuance costs, with term loan maturities of $32 million in 2026 and $1,730 million in 2027, and it flags that part of that debt carries floating rates.
  • Asbestos litigation — Crown Cork & Seal Company, a wholly owned subsidiary, is one of many defendants in a large number of US lawsuits alleging bodily injury from asbestos exposure, stemming from a business acquired in 1963 that is alleged to have made asbestos-containing insulation. The company says pending and future asbestos litigation and settlement payments could reduce its cash flow and hurt its financial condition.
  • International exposure and currency — The majority of Crown's sales come from outside the United States, which the filing identifies as a source of risk, particularly in emerging markets. It also discloses that a 10% move in the average exchange rates used to translate 2025 income and expense would have reduced net income by roughly $20 million, with the Mexican peso, the euro and the Thai baht the main exposures.
  • Seasonality and weather — The company discloses that its business is seasonal and that weather conditions could reduce net sales — beverage can demand concentrates in the warmer months and a poor summer hurts volumes.
  • Regulation of food and beverage packaging, and climate rules — Crown flags that demand for its products could be affected by changes in laws and regulations applicable to food and beverages and by shifts in consumer preferences, and separately that climate change and the laws, regulations and market trends responding to it could hurt its business. It also discloses a French Competition Authority decision of December 2023 imposing a €4 million fine over alleged anti-competitive behaviour linked to the removal of bisphenol-A from metal packaging, which it has appealed.

顧客集中度

主要顧客が売上高の48%を占める

The filing states that Crown's top ten global customers represented in aggregate approximately 48% of 2025 consolidated net sales. Two individual customers stand out: one accounted for about 12% of consolidated net sales in 2025 (12% in 2024, 11% in 2023) and another for about 11% (12% in both 2024 and 2023). Both are global beverage companies served across the Americas, Europe and Asia. Named large customers include Anheuser-Busch InBev, Coca-Cola, Heineken, Keurig Dr Pepper, Molson Coors, Pepsi-Cola and Refresco, and Crown also supplies independent Coca-Cola and Pepsi-Cola bottlers. Every reportable segment except Transit Packaging has major customers of this kind, and the company attributes the concentration to consolidation among beverage marketers.

強気材料

Buyers argue that Crown sits in a consolidated, capital-intensive industry where a can plant has to be built next to the customer's filling line, which keeps the number of credible competitors in each region small. They point to the 2025 figures as evidence the operating story is working: consolidated net sales up 4.8% to $12,365 million, Americas Beverage sales up to $5,615 million with segment income up to $1,030 million on what management describes as operational improvements and better customer mix, and European Beverage up 12.3% on volume. They note that aluminium cost is largely passed through to customers, so metal price swings hit reported sales more than margin, and that the company is adding capacity where demand is growing — a new high-speed line at Ponta Grossa in Brazil due to start in late 2026, and announced line additions in Greece. They also point to the structural shift towards cans on sustainability grounds that the filing describes in Europe, and to emerging-market volume growth in Brazil and Mexico driven by rising per-capita consumption.

弱気材料

Sellers fear that Crown is a commodity manufacturer squeezed between a handful of very large buyers and a volatile metal input. Ten customers are about 48% of sales and two of them are roughly 12% and 11% each, so losing or being repriced by one of them matters; the company itself lists the loss of a major customer and customer consolidation among its risk factors, alongside overcapacity and intense competition in its principal markets. They point out that the pass-through mechanism cuts both ways — the filing notes that price adjustments tied to a producer price index can be negative, forcing Crown to lower selling prices while its own costs rise — and that tariff policy on aluminium and steel is unsettled, with the company disclosing that a February 2026 Supreme Court ruling against many US tariffs leaves the practical outcome uncertain and potentially material. They note the roughly $6 billion of debt at the end of 2025 against term loan maturities of $1,730 million in 2027, the open asbestos litigation at the Crown Cork subsidiary, the €4 million French competition fine under appeal, and the fact that Transit Packaging and Asia Pacific both saw volumes decline in 2025.

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 16.0Score: 73Market cap: $15.12B

Ball is the largest global maker of aluminium beverage cans and bids for the same beer and soft-drink filling contracts as Crown in North America, Europe and South America.

Ardagh Metal Packaging S.A.AMBP

Ardagh Metal Packaging supplies aluminium beverage cans to the same brewers and beverage brands in Europe, the United States and Brazil, the core markets of Crown's beverage segments.

Silgan Holdings Inc.SLGN

Silgan is the main rival in North American metal food cans and aerosol containers, the business Crown runs alongside its beverage cans.

CANPACK S.A. (Can-Pack)Not tracked

CANPACK, privately held in Poland, competes for the same beverage-can contracts in Europe and has been adding capacity in the United States and the Middle East where Crown also sells.

Trivium Packaging B.V.Not tracked

Trivium, privately owned, makes metal food, aerosol and specialty containers for the same food and personal-care customers Crown serves outside beverage cans.

Sonoco Products CompanySON

Sonoco's rigid metal and composite cans compete with Crown's food-can lines for the same packaged-food producers in North America and Europe.

貸借対照表と流動性

売上高

$13.26B

直近12か月(2026/6/30まで)

純利益

$784M

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$1.12B

自己資本合計

$3.00B

負債合計

$10.79B

流動比率

1.05

利払い倍率

4.09

負債/EBITDA

2.97

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース割安

適正価値

$158.56

現在株価

$105.41

安全マージン

+33.5%

適正価値レンジ

$103.07 - $214.06

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$136.57
ディスカウンテッド・キャッシュフロー(DCF):$266.77
利益倍率(P/E):$86.10
グレアムの成長公式:$153.12
収益力価値(EPV):$144.73
正当化されたP/B:$149.26
配当割引モデル(ゴードン):$26.90
P/FFO(運用から生まれる資金):算出に必要なデータが不足しています
中間サイクル利益:$186.12
売上高倍率:$206.94
アナリスト・コンセンサス:買い (14B / 7H / 0S)
直近の決算サプライズ:+14.11%

バリュエーション指標

P/E レシオ

15.15

ROE

24.6%

P/B レシオ

4.00

P/FCF

9.56

粗利益率

-

ROIC

12.8%

収益性レーダー

価値創造(経済的モート)

ROIC

12.8%

WACC

7.0%

ROIC − WACC

+5.9 pp

ROICが資本コストを上回っています。企業は株主のために価値を創出しています。

ファンダメンタル分析基準

合格(21)

  • EPS shows upward trend
  • EPS CAGR 9.38%
  • Price CAGR 7.92%
  • ROIC 12.8%
  • P/FCF 9.56
  • Debt/Equity ratio
  • Operating Margin 12.3%
  • Positive Free Cash Flow
  • Current Ratio
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 26.6%
  • Revenue Growth 5Y 5.7%
  • Analyst Consensus 67% Buy
  • Earnings Surprise avg 8.2%
  • PEG Ratio 1.81
  • Earnings Quality (OCF/NI) 2.20
  • Share Dilution -3.2%
  • Net Margin Trend 5.9% vs 4.6%
  • Piotroski F-Score 7/9

不合格(5)

  • P/B Ratio 4.00
  • CapEx intensity
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)

データなし(2)

  • Gross Margin NaN%
  • Dividend Payout NaN%

Piotroski F-スコア

7/9

財務健全性が高い

score
criteria

利益の質

2.20

高品質:利益はキャッシュに裏付けられている

株式希薄化

-3.2%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Timothy J. DonahueChairman, President & CEO62
Mr. Kevin Charles ClothierSenior VP & CFO57
Mr. Djalma Novaes Jr.Executive VP & COO64
Mr. Adam J. DicksteinSenior VP, General Counsel & Corporate Secretary-
Kevin B. GarryVP, Corporate Controller & Chief Accounting Officer-
Mr. Thomas T. FischerVice President of Investor Relations & Corporate Affairs-
Ms. Sidonie LécluseSenior VP & Chief Human Resources Officer-
Mr. Hock Huat GohPresident of Asia Pacific Division70
Anthony VitelloChief Information Security Officer-
Mr. John M. RostExecutive VP & COO of Asia Pacific and Transit Packaging55

監査リスク

1

取締役会リスク

5

報酬リスク

2

株主権利リスク

2

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-27

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-07-30

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-09-04

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for CCK, sourced from Markets Gazette.

No recent news for CCK.