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 3728 6318 909
Operating income (EBITDA)1 0201 1071 1371 2311 2941 390
Operating profit (EBIT)616679771841899994
Pre-Tax Profit (EBT)331294378631724848
Net income249188241424474577
EPS ( €)1,080,811,031,862,092,47
Dividend per Share ( €)0,280,310,400,560,620,71
Yield1,08%1,20%1,55%2,18%2,41%2,73%
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 2311 2941 390
Leverage
(Debt/EBITDA)
2,74x2,37x2,43x1,96x1,61x1,31x
Capital Expenditure316349430424428424
Book Value Per Share (BVPS)9,91 €11,0 €9,65 €11,4 €13,1 €14,7 €
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 6 069 M€ -
Entreprise Value (EV) 8 482 M€ 8 147 M€
Valuation 2015e 2016e
PER (Price / EPS) 13,9x 12,4x
Capitalization / Revenue 0,72x 0,70x
EV / Revenue 1,01x 0,94x
EV / EBITDA 6,89x 6,29x
Yield (DPS / Price) 2,18% 2,41%
Price to book (Price / BVPS) 2,26x 1,98x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 10,1% 10,4%
operating Leverage (Delta EBIT / Delta Sales) 2,56x 2,19x
Net Margin (Net Profit / Revenue) 5,06% 5,50%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 16,9% 16,2%
Rate of Dividend 30,3% 29,9%
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) 1,96x 1,61x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF