Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

4-Traders Homepage  >  Equities  >  Irish Stock Exchange  >  Smurfit Kappa Group Plc    SKG   IE00B1RR8406

SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 201420152016201720182019
Sales8 0838 1098 1598 4478 6868 855
Operating income (EBITDA)1 1371 1821 2361 2621 3151 358
Operating profit (EBIT)771780830862914952
Pre-Tax Profit (EBT)378599654709772817
Net income241400444479522560
P/E ratio18,213,911,612,311,410,4
EPS ( € )1,031,691,882,012,172,38
Dividend per Share ( € )0,400,680,580,840,860,90
Yield2,14%2,89%2,66%3,39%3,48%3,67%
Reference price ( € )18.723.5421.79524.6824.6824.68
Announcement Date02/11/2015
07:44am
02/10/2016
07:00am
02/08/2017
07:50am
---
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 201420152016201720182019
Debt2 7593 0482 9412 0761 8341 313
Finance------
Operating income (EBITDA)1 1371 1821 2361 2621 3151 358
Leverage
(Debt/EBITDA)
2,43x2,58x2,38x1,64x1,39x0,97x
Capital Expenditure430428427403420416
Book Value Per Share (BVPS)9,65 €9,33 €9,85 €11,3 €12,7 €14,4 €
Cash Flow per Share3,13 €3,30 €3,10 €3,74 €3,95 €4,05 €
Announcement Date02/11/2015
07:44am
02/10/2016
07:00am
02/08/2017
07:50am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 5 844 M€ -
Entreprise Value (EV) 7 920 M€ 7 679 M€
Valuation 2017e 2018e
P/E ratio (Price / EPS) 12,3x 11,4x
Capitalization / Revenue 0,69x 0,67x
EV / Revenue 0,94x 0,88x
EV / EBITDA 6,28x 5,84x
Yield (DPS / Price) 3,39% 3,48%
Price to book (Price / BVPS) 2,18x 1,94x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 10,2% 10,5%
operating Leverage (Delta EBIT / Delta Sales) 1,10x 2,12x
Net Margin (Net Profit / Revenue) 5,67% 6,01%
ROA (Net Profit / Asset) 7,62% 8,06%
ROE (Net Profit / Equities) 19,1% 18,8%
Rate of Dividend 41,6% 39,5%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   4,77% 4,83%
Cash Flow / Sales 10,5% 10,8%
Capital Intensity (Assets / Sales) 0,74x 0,74x
Financial Leverage (Net Debt / EBITDA) 1,64x 1,39x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend