Forestry & Paper: Mondi FY 21E Insights

Key message: FY 21E results overshadowed by Russia invading Ukraine. Assuming no earnings (and cash extraction) from Russia, this would reduce our FY 22E EPS by 21% to EUR 1.59/share (+10% y/y), with net debt/EBITDA of 1.1x (before the Personal Care Components disposal). Under this scenario, our target price would be reduced by 18% to R 349/share, 13% higher than the CMP.