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 4568 6328 753
Operating income (EBITDA)1 1371 182-1 2641 2971 359
Operating profit (EBIT)771780830861897952
Pre-Tax Profit (EBT)378599654719766818
Net income241400444483518561
P/E ratio18,213,911,612,912,210,9
EPS ( € )1,031,691,882,032,152,41
Dividend per Share ( € )0,400,680,580,820,860,96
Yield2,14%2,89%2,66%3,14%3,28%3,66%
Reference price ( € )18.723.5421.79526.1726.1726.17
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 0831 828573
Finance------
Operating income (EBITDA)1 1371 182-1 2641 2971 359
Leverage
(Debt/EBITDA)
2,43x2,58x-1,65x1,41x0,42x
Capital Expenditure430428427403404407
Book Value Per Share (BVPS)9,65 €9,33 €9,85 €11,5 €12,9 €14,8 €
Cash Flow per Share3,13 €3,30 €3,10 €3,76 €4,07 €3,95 €
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 6 185 M€ -
Entreprise Value (EV) 8 269 M€ 8 014 M€
Valuation 2017e 2018e
P/E ratio (Price / EPS) 12,9x 12,2x
Capitalization / Revenue 0,73x 0,72x
EV / Revenue 0,98x 0,93x
EV / EBITDA 6,54x 6,18x
Yield (DPS / Price) 3,14% 3,28%
Price to book (Price / BVPS) 2,27x 2,03x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 10,2% 10,4%
operating Leverage (Delta EBIT / Delta Sales) 1,04x 1,98x
Net Margin (Net Profit / Revenue) 5,72% 6,00%
ROA (Net Profit / Asset) 7,77% 7,96%
ROE (Net Profit / Equities) 19,1% 18,1%
Rate of Dividend 40,5% 39,9%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   4,76% 4,68%
Cash Flow / Sales 10,5% 11,1%
Capital Intensity (Assets / Sales) 0,74x 0,75x
Financial Leverage (Net Debt / EBITDA) 1,65x 1,41x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend