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 2858 5588 809
Operating income (EBITDA)1 0201 1071 1371 2121 2991 373
Operating profit (EBIT)616679771828909980
Pre-Tax Profit (EBT)331294378611697809
Net income249188241417469525
EPS ( €)1,080,811,031,792,102,38
Dividend per Share ( €)0,280,310,400,580,640,70
Yield1,00%1,11%1,43%2,05%2,30%2,51%
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 5392 1921 913
Finance------
Operating income (EBITDA)1 0201 1071 1371 2121 2991 373
Leverage
(Debt/EBITDA)
2,74x2,37x2,43x2,10x1,69x1,39x
Capital Expenditure316349430417423410
Book Value Per Share (BVPS)9,91 €11,0 €9,65 €11,0 €12,7 €14,5 €
Cash Flow per Share4,04 €-3,13 €3,96 €4,50 €4,64 €
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 6 569 M€ -
Entreprise Value (EV) 9 108 M€ 8 761 M€
Valuation 2015e 2016e
PER (Price / EPS) 15,6x 13,4x
Capitalization / Revenue 0,79x 0,77x
EV / Revenue 1,10x 1,02x
EV / EBITDA 7,52x 6,74x
Yield (DPS / Price) 2,05% 2,30%
Price to book (Price / BVPS) 2,54x 2,20x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 10,00% 10,6%
operating Leverage (Delta EBIT / Delta Sales) 2,98x 2,95x
Net Margin (Net Profit / Revenue) 5,03% 5,48%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 17,5% 17,2%
Rate of Dividend 32,0% 30,8%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,03% 4,95%
Cash Flow / Sales (Taux d'autofinancement) 11,2% 12,3%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 2,10x 1,69x
Price Earning Ratio
EPS & Dividend