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 1518 4448 598
Operating income (EBITDA)1 0151 0201 1071 1831 2421 280
Operating profit (EBIT)624616679774828871
Pre-Tax Profit (EBT)299331294553638692
Net income206249188357418461
EPS ( €)0,911,080,811,521,801,96
Dividend per Share ( €)0,150,280,310,440,530,59
Yield0,83%1,54%1,71%2,41%2,92%3,27%
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 3712 0891 807
Finance------
Operating income (EBITDA)1 0151 0201 1071 1831 2421 280
Leverage
(Debt/EBITDA)
2,71x2,74x2,37x2,00x1,68x1,41x
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 4 202 M€ -
Entreprise Value (EV) 6 573 M€ 6 291 M€
Valuation 2014e 2015e
PER (Price / EPS) 11,9x 10,1x
Capitalization / Revenue 0,52x 0,50x
EV / Revenue 0,81x 0,75x
EV / EBITDA 5,55x 5,07x
Yield (DPS / Price) 2,41% 2,92%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 9,49% 9,81%
operating Leverage (Delta EBIT / Delta Sales) 5,74x 1,94x
Net Margin (Net Profit / Revenue) 4,38% 4,95%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 14,4% 15,1%
Rate of Dividend 28,8% 29,4%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   4,97% 4,93%
Cash Flow / Sales (Taux d'autofinancement) 10,3% 11,3%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 2,00x 1,68x
Price Earning Ratio
Smurfit Kappa Group Plc : Price Earning Ratio
EPS & Dividend
Smurfit Kappa Group Plc : EPS Dividend
Dynamic quotes  
ON
| OFF