Avery Dennison Corporation

Income statement

Sources: earnings releases furnished on Form 8-K for FY2022 (covering FY2021–FY2022), FY2024 (covering FY2023–FY2024) and FY2025; 2026 Proxy Statement for FY2025 dividends per share. FY2021 net income is after USD 3.9 million of equity-method losses. Dividends per share for FY2021–FY2024 are derived from the declared quarterly rates (0.62/0.68, 0.75, 0.81, 0.88) and are consistent with dividends paid. These are therefore left out of the table.

Revenue CAGR. FY2021 to FY2025 (four years): about 1.3% a year. The company's own five-year compound figure for 2021–2025 on a 2020 base is 4.9% reported and 5.7% excluding currency (2026 Proxy Statement).

Commentary — income statement. The five years form a full cycle: (i) a post-pandemic surge plus Vestcom in FY2021; (ii) price-led growth and currency drag in FY2022, ending with abrupt destocking in the fourth quarter; (iii) a volume trough in FY2023, compounded by USD 180.9 million of "other expense" comprising restructuring (70.8 severance), legal outcomes (64.3, chiefly the ADASA patent matter) and Argentine peso losses (29.9); (iv) a strong recovery in FY2024, with adjusted EPS up 19% and gross margin at 28.9%; and (v) a flat FY2025 in which tariff uncertainty depressed apparel and raw-material deflation was passed through in price.

Management held the adjusted EBITDA margin at 16.4% in FY2025 through productivity, delivering more than USD 60 million of restructuring savings against about USD 47 million of charges. Interest expense has nearly doubled since FY2021 (70.2 to 135.4) as low-coupon debt was refinanced at higher rates and commercial paper funded buybacks and the Taylor acquisition. The 2021–2025 adjusted EPS compound growth of 6.1% fell short of the 10% target, which the company attributes mainly to currency translation and acquisition amortisation.

Balance sheet

Sources: condensed balance sheets in the FY2022, FY2024 and FY2025 earnings releases. FY2024 figures are as presented in the FY2025 release comparatives. Goodwill alone was about USD 2.27 billion at 31 December 2025 (FY2025 Form 10-K). Pension assets were about USD 733 million and pension liabilities about USD 721 million at the same date.

Commentary — balance sheet. Leverage has stayed in a narrow band of 2.0–2.4 times net debt to adjusted EBITDA. Management treats that band as its capacity for bolt-on acquisitions and opportunistic buybacks. FY2025 debt rose by about USD 580 million to fund USD 572 million of buybacks and the USD 390 million Taylor acquisition, while equity fell slightly because repurchases exceeded retained earnings. Goodwill and acquisition intangibles are 35% of total assets and exceed book equity, so tangible book value is negative. That is typical for an acquisitive, buyback-active industrial, but it makes goodwill-impairment and rating-agency leverage tests the relevant constraints rather than book solvency.

Cash flow

Sources: condensed cash-flow statements and free-cash-flow reconciliations in the FY2022, FY2024 and FY2025 earnings releases. FY2023 adjusted free cash flow includes USD 48.1 million of company-owned life insurance proceeds. FY2024 operating cash flow is after a USD 56.6 million net legal settlement payment.

Commentary — cash flow. Cash conversion is the company's most consistent strength. Adjusted free cash flow has been between USD 592 million and USD 798 million every year, and FY2025 conversion was 103% of net income (2026 Proxy Statement). Capital expenditure fell from a FY2022 peak of 278 to 169 in FY2025 as the capacity cycle in RFID and emerging-market coating matured and management held back spending during the tariff uncertainty. Total fixed and IT capital spending of USD 200.4 million was 16% below FY2024. Over the five years the company spent more than USD 2 billion on acquisitions and returned nearly USD 2.8 billion to shareholders.

Ratios

All ratios are analyst calculations from the tables above, using year-end balances; the net debt to adjusted EBITDA ratio agrees with company disclosure. The company's own return on total capital for FY2025 was 15.0% (2026 Proxy Statement) against a 2021–2025 target of 18% or more. The analyst ROIC is lower because it uses reported rather than adjusted operating income and year-end rather than average capital.

Commentary — ratios. Returns remain high for a materials converter, but they have drifted down from the pre-Vestcom level as acquired intangibles enlarged the capital base. Interest coverage halved between FY2021 and FY2025. The cash conversion cycle lengthened by about seven days over the period, almost all from lower payables days in FY2025. This explains why working-capital reduction appears among management's near-term priorities for 2026.

Fiscal 2026 year-to-date

Sources: Q1 and Q2 2026 earnings releases; Form 10-Q for Q1 2026. Q1 gross profit, adjusted operating income, operating cash flow and free cash flow are derived as H1 less Q2. At 30 June 2026: cash 227.3; total debt 3,678.2; net debt 3,450.9; net debt to adjusted EBITDA 2.3 times; total assets 9,212.3; equity 2,322.8.

Commentary. The first half of 2026 marks a clear inflection. Materials organic growth was 9.7% in the second quarter, with high-single-digit volume and mix growth and low-single-digit price increases, the first price rises since the deflation cycle. This matters for earnings quality: management estimated that customer pre-buying ahead of raw-material inflation and supply concerns, mainly in Europe and parts of Asia, contributed about half of second-quarter organic growth and about USD 0.25 of EPS. It expects most of that to unwind in the third quarter. The underlying picture is mid-single-digit growth with share gains.

Management guidance and consensus

Implied second half. First-half adjusted EPS was USD 5.36, so guidance implies second-half adjusted EPS of USD 4.64–4.94 against USD 4.82 in the second half of 2025. That is roughly flat year on year, consistent with the pre-buy unwind and higher incentive costs offsetting underlying growth.

Bull case

1. Volume and price have turned together. Materials organic growth of 9.7% in the second quarter of 2026 combined high-single-digit volume and mix with the first positive pricing in two years. Even after removing pre-buying, underlying growth was mid-single digit with share gains, which is on track for the 5%+ long-term target.

2. Intelligent Labels is broadening beyond apparel. Walmart and Kroger food programmes, about 10% growth in apparel and general retail in the second quarter of 2026, and a guided second-half food ramp support a multi-year growth platform inside a business already earning 17–19% EBITDA margins.

3. The cash engine supports compounding. About USD 700 million of annual free cash flow, leverage of 2.3 times, no maturities before 2028 and a share count falling 2–4% a year can deliver high-single-digit EPS growth even at GDP-like sales growth. A forward multiple near 16 times is below the company's historical range (analyst judgment).

Bear case

1. Second-quarter 2026 earnings were flattered. About USD 0.25 of EPS and roughly half of organic growth came from pre-buying. If the unwind is deeper or longer than assumed, particularly in Europe, second-half earnings could miss an already flat implied run-rate.

2. Price-cost and trade risk. High-single-digit raw-material inflation needs continued price increases in a base business where competitors may trade price for volume. Apparel remains exposed to tariff policy, with about USD 450 million of China-made product destined for the US.

3. The structural record is mixed. The 2021–2025 EPS and return targets were missed, 2024–2025 sales growth was 2.7% against 5%+, logistics RFID is shrinking at a double-digit rate, R&D spending is flat, and the Materials Group has just lost its president.

Catalysts and monitorables — next 12 months

• Third-quarter 2026 results (scheduled for 28 October 2026): size of the destock, price-cost spread, Solutions margin.

• Fourth-quarter 2026 results and the FY2027 guidance format (early February 2027).

• Pace of food RFID rollouts and any additional named grocer or logistics programmes.

• Materials Group leadership settling in, and appointment of a new strategy and corporate development head.

• Use of balance-sheet capacity: bolt-on M&A against the remaining buyback authorisation.

• Raw-material and energy cost trajectory linked to Middle East developments; European demand.

• US trade policy after the February 2026 Supreme Court ruling; apparel sourcing volumes.

• Working-capital progress, with the cash conversion cycle near 45 days at year-end 2025.

• Credit-rating commentary if leverage moves above 2.5 times.

• April 2027: dividend decision and annual meeting under the new independent Chair.

Analyst verdict

Avery Dennison enters the final quarter of 2026 in better operating shape than at any point since the 2021 peak, although the headline numbers overstate the improvement. The underlying franchise is the clear global leader in a consolidated, capital-intensive materials niche. It has demonstrated the ability to hold a 16%-plus adjusted EBITDA margin through destocking, deflation and tariff shocks, and to convert earnings into roughly USD 700 million of free cash flow each year. On top of that sits an option on item-level digital identity, which is moving from apparel into food with credible anchor customers.

Three issues temper the case. First, near-term earnings quality: half of second-quarter organic growth was borrowed from the second half, and management's own guidance implies flat second-half earnings. Second, organic growth: 2.7% compound over 2024–2025 is well short of the 5%-plus ambition, and the 2028 EBITDA margin and EPS targets require both the base business and Intelligent Labels to deliver at the same time. Third, execution continuity: the largest segment has a new leader drawn from strategy rather than operations, and the strategy office that built the acquisition pipeline has to be rebuilt.

On balance the risk-reward is moderately favourable. The balance sheet is investment grade with no maturity before late 2028, the dividend has grown every year, and the move to an independent Chair removes a governance discount. At about 16 times forward earnings the shares price a steady compounder rather than a growth platform. Sustained mid-single-digit organic growth after the inventory unwind, together with visible food RFID volume, would justify a higher multiple. A disorderly destock, or margin compression under raw-material inflation, would confirm the bear view that 2026 was a pull-forward year. The third-quarter results and the FY2027 outlook are the decisive tests.

---

DATA QUALITY NOTES

1. Verified against primary documents: FY2021–FY2025 income statement, balance sheet and cash-flow figures; segment data for FY2023–FY2025; geographic sales (except the Latin America residual); Q1 and Q2 2026 results; FY2026 guidance; properties; risk factors; board composition; governance changes; the Taylor and Wiliot transactions; the debt schedule; significant shareholders; sustainability scorecards.

2. From secondary summaries of primary documents: named executive officer compensation, annual meeting vote percentages and earnings-call commentary.

3. Discrepancies noted: countries of operation ("more than 50" in the 10-K against "nearly 60" in a February 2026 release); FY2024 total assets and equity (preliminary against revised comparatives); Mr Lovins's 2025 total compensation (USD 3,181,060 against USD 3,179,336); landfill diversion in 2025 (96% in one proxy scorecard, 94% in the other); FY2025 share repurchases (USD 572.3 million cash paid against USD 575.6 million aggregate cost); market capitalisation across aggregators (USD 11.9–13.6 billion on differing dates).