Member access

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

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Smurfit Kappa Group Plc : Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 201120122013201420152016
Sales7 3577 3357 9578 1728 4688 628
Operating income (EBITDA)1 0151 0201 1071 1781 2341 269
Operating profit (EBIT)624616679771823865
Pre-Tax Profit (EBT)299331294561627676
Net income206249188364410449
EPS ( €)0,911,080,811,551,781,92
Dividend per Share ( €)0,150,280,310,440,530,60
Yield0,87%1,62%1,80%2,53%3,06%3,46%
Announcement Date02/08/2012
07:00am
02/06/2013
07:00am
02/12/2014
07:00am
---
Finances - Leverage
Smurfit Kappa Group Plc : Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 201120122013201420152016
Debt2 7522 7922 6212 3752 0961 821
Finance------
Operating income (EBITDA)1 0151 0201 1071 1781 2341 269
Leverage
(Debt/EBITDA)
2,71x2,74x2,37x2,02x1,70x1,43x
Capital Expenditure277316349405416423
Book Value Per Share (BVPS)8,99 €9,91 €11,0 €11,5 €13,0 €14,5 €
Cash Flow per Share2,85 €4,04 €-3,62 €4,11 €4,42 €
Announcement Date02/08/2012
07:00am
02/06/2013
07:00am
02/12/2014
07:00am
---
Balance Sheet Analysis
Smurfit Kappa Group Plc : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 3 997 M€ -
Entreprise Value (EV) 6 372 M€ 6 094 M€
Valuation 2014e 2015e
PER (Price / EPS) 11,2x 9,72x
Capitalization / Revenue 0,49x 0,47x
EV / Revenue 0,78x 0,72x
EV / EBITDA 5,41x 4,94x
Yield (DPS / Price) 2,53% 3,06%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 9,44% 9,72%
operating Leverage (Delta EBIT / Delta Sales) 5,03x 1,85x
Net Margin (Net Profit / Revenue) 4,46% 4,85%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 14,3% 14,9%
Rate of Dividend 28,2% 29,8%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   4,96% 4,91%
Cash Flow / Sales (Taux d'autofinancement) 10,3% 11,2%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 2,02x 1,70x
Price Earning Ratio
Smurfit Kappa Group Plc : Price Earning Ratio
EPS & Dividend
Smurfit Kappa Group Plc : EPS Dividend
Dynamic quotes  
ON
| OFF