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 5778 9269 110
EBITDA1 1371 1821 2361 2521 3521 375
Operating profit (EBIT)771780830843939970
Pre-Tax Profit (EBT)378599654662782806
Net income241400444460523535
P/E ratio18,213,911,612,711,010,7
EPS ( € )1,031,691,881,942,242,31
Dividend per Share ( € )0,400,680,580,840,900,95
Yield2,14%2,89%2,66%3,42%3,67%3,86%
Reference price ( € )18.723.5421.79524.61524.61524.615
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 6852 3642 023
Finance------
Operating income (EBITDA)1 1371 1821 2361 2521 3521 375
Leverage
(Debt/EBITDA)
2,43x2,58x2,38x2,14x1,75x1,47x
Capital Expenditure430428427398423428
Book Value Per Share (BVPS)9,65 €9,33 €9,85 €11,2 €12,4 €13,6 €
Cash Flow per Share3,13 €3,30 €3,10 €3,65 €4,05 €4,07 €
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
Financial Ratios

Size 2017e 2018e
Capitalization 5 830 M€ -
Entreprise Value (EV) 8 515 M€ 8 194 M€
Valuation 2017e 2018e
P/E ratio (Price / EPS) 12,7x 11,0x
Capitalization / Revenue 0,68x 0,65x
EV / Revenue 0,99x 0,92x
EV / EBITDA 6,80x 6,06x
Yield (DPS / Price) 3,42% 3,67%
Price to book (Price / BVPS) 2,19x 1,98x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 9,83% 10,5%
operating Leverage (Delta EBIT / Delta Sales) 0,30x 2,82x
Net Margin (Net Profit / Revenue) 5,36% 5,86%
ROA (Net Profit / Asset) 7,37% 8,65%
ROE (Net Profit / Equities) 18,5% 19,5%
Rate of Dividend 43,4% 40,4%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   4,64% 4,74%
Cash Flow / Sales 10,1% 10,7%
Capital Intensity (Assets / Sales) 0,73x 0,68x
Financial Leverage (Net Debt / EBITDA) 2,14x 1,75x
EPS & Dividend