Member access

4-Traders Homepage  >  Shares  >  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 201220132014201520162017
Sales7 3357 9578 0838 3648 6308 907
Operating income (EBITDA)1 0201 1071 1371 2241 3021 405
Operating profit (EBIT)6166797718359061 008
Pre-Tax Profit (EBT)331294378633727829
Net income249188241426480568
EPS ( €)1,080,811,031,852,132,48
Dividend per Share ( €)0,280,310,400,560,620,71
Yield0,99%1,09%1,41%1,99%2,20%2,49%
Announcement Date02/06/2013
07:00am
02/12/2014
07:00am
02/11/2015
07:44am
---
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 201220132014201520162017
Debt2 7922 6212 7592 4142 0781 817
Finance------
Operating income (EBITDA)1 0201 1071 1371 2241 3021 405
Leverage
(Debt/EBITDA)
2,74x2,37x2,43x1,97x1,60x1,29x
Capital Expenditure316349430424428424
Book Value Per Share (BVPS)9,91 €11,0 €9,65 €11,4 €13,1 €14,8 €
Cash Flow per Share4,04 €-3,13 €4,06 €4,42 €-
Announcement Date02/06/2013
07:00am
02/12/2014
07:00am
02/11/2015
07:44am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 6 650 M€ -
Entreprise Value (EV) 9 063 M€ 8 728 M€
Valuation 2015e 2016e
PER (Price / EPS) 15,4x 13,3x
Capitalization / Revenue 0,80x 0,77x
EV / Revenue 1,08x 1,01x
EV / EBITDA 7,40x 6,70x
Yield (DPS / Price) 1,99% 2,20%
Price to book (Price / BVPS) 2,49x 2,17x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 9,98% 10,5%
operating Leverage (Delta EBIT / Delta Sales) 2,38x 2,68x
Net Margin (Net Profit / Revenue) 5,10% 5,56%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 16,9% 16,2%
Rate of Dividend 30,6% 29,3%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,07% 4,96%
Cash Flow / Sales (Taux d'autofinancement) 11,4% 12,0%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 1,97x 1,60x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF