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 201320142015201620172018
Sales7 9578 0838 1098 2748 4688 646
Operating income (EBITDA)1 1071 1371 1821 2241 2501 282
Operating profit (EBIT)679771780831853885
Pre-Tax Profit (EBT)294378599683722774
Net income188241400474492523
P/E ratio22,118,213,911,110,810,2
EPS ( € )0,811,031,691,992,062,17
Dividend per Share ( € )0,310,400,680,730,770,80
Yield1,74%2,14%2,89%3,31%3,47%3,60%
Reference price ( € )17.8618.723.5422.2122.2122.21
Announcement Date02/12/2014
07:00am
02/11/2015
07:44am
02/10/2016
07:00am
---
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 201320142015201620172018
Debt2 6212 7593 0482 8412 5282 198
Finance------
Operating income (EBITDA)1 1071 1371 1821 2241 2501 282
Leverage
(Debt/EBITDA)
2,37x2,43x2,58x2,32x2,02x1,71x
Capital Expenditure349430428430411422
Book Value Per Share (BVPS)11,0 €9,65 €9,33 €10,7 €12,1 €13,6 €
Cash Flow per Share-3,13 €3,30 €3,60 €3,88 €4,05 €
Announcement Date02/12/2014
07:00am
02/11/2015
07:44am
02/10/2016
07:00am
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 5 249 M€ -
Entreprise Value (EV) 8 090 M€ 7 777 M€
Valuation 2016e 2017e
P/E ratio (Price / EPS) 11,1x 10,8x
Capitalization / Revenue 0,63x 0,62x
EV / Revenue 0,98x 0,92x
EV / EBITDA 6,61x 6,22x
Yield (DPS / Price) 3,31% 3,47%
Price to book (Price / BVPS) 2,07x 1,83x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 10,0% 10,1%
operating Leverage (Delta EBIT / Delta Sales) 3,21x 1,14x
Net Margin (Net Profit / Revenue) 5,73% 5,81%
ROA (Net Profit / Asset) 7,72% 7,96%
ROE (Net Profit / Equities) 19,9% 18,4%
Rate of Dividend 36,8% 37,5%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   5,20% 4,86%
Cash Flow / Sales 10,3% 10,8%
Capital Intensity (Assets / Sales) 0,74x 0,73x
Financial Leverage (Net Debt / EBITDA) 2,32x 2,02x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend