Investor Presentaiton
6 Robust financial position
FY23 pro forma financial profile
A$m
Sales revenue
Orora
(Underlying, FY23)
Saverglass
(Adjusted, LTM
June 2023)(¹)
Combined
Group
(pro forma, pre
run-rate
synergies)
4,291
1,235(3)
5,526
Estimated run-
rate synergies
Combined
Enhanced scale
Group
(pro forma, post
1
>$5.5bn pro forma revenue in FY23
run-rate
synergies)
2
5,526
+69% uplift in Underlying EBITDA (post AASB-
16 (Leases), before run-rate synergies)
13.8%
3
Underlying EBITDA
443
(post AASB-16 (Leases))
305(4)
749
2
15 4
764
Underlying EBITDA margin
10.3%
24.7%
13.5%
Underlying EBIT(2)
321
(post AASB-16 (Leases))
167(5)
487
Underlying EBIT margin
7.5%
13.5%
8.8%
45
Improved margin
3 +320bps Underlying EBITDA margin to 13.5%
(before realisation of synergies)
Incremental value
15
502
4
9.1%
Underlying EBITDA (6)
378
280
658
(pre AASB-16 (Leases))
15
673
Net debt
Net debt/Underlying EBITDA
774
2.05x
1,649
2.50x 5
Estimated near-term run-rate synergies of
A$15m
Well-capitalised
5 Orora's pro forma leverage remains within its
target range of 2.0-2.5x
Enhanced growth outlook
Saverglass accelerates Orora's growth outlook,
with a quality growth prospects
Notes: (1) Financials converted from EUR to AUD at EUR/AUD of 1.67. (2) Excludes the impact of purchase price adjustments, such as amortisation of intangible assets that may arise as a result of purchase price accounting to be finalised after
Reflects an estimate for D&A costs, including D&A associated with ROU assets, which is subject to change. (6) For Orora, reflects Underlying EBITDA less cash lease repayments. For Saverglass, reflects Adjusted EBITDA for LTM Jun-23.
30 completion of the Acquisition. (3) Reflects Adjusted Revenue for LTM Jun-23. (4) Reflects Adjusted EBITDA for LTM Jun-23, with estimated lease costs of A$25m excluded. A full assessment of the impact of AASB-16 has not been undertaken. (5) OR RA
NOT FOR DISTRIBUTION OR RELEASE IN THE UNITED STATESView entire presentation