Member access

4-Traders Homepage  >  Shares  >  Irish Stock Exchange  >  Smurfit Kappa Group Plc    SKG   IE00B1RR8406

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 201120122013201420152016
Sales7 3577 3357 9578 0928 3948 577
Operating income (EBITDA)1 0151 0201 1071 1711 2341 280
Operating profit (EBIT)624616679763823872
Pre-Tax Profit (EBT)299331294531641698
Net income206249188340418460
EPS ( €)0,911,080,811,431,761,93
Dividend per Share ( €)0,150,280,310,440,530,59
Yield0,93%1,74%1,93%2,72%3,29%3,69%
Announcement Date02/08/2012
07:00am
02/06/2013
07:00am
02/12/2014
07:00am
---
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 201120122013201420152016
Debt2 7522 7922 6212 3932 1101 836
Finance------
Operating income (EBITDA)1 0151 0201 1071 1711 2341 280
Leverage
(Debt/EBITDA)
2,71x2,74x2,37x2,04x1,71x1,43x
Capital Expenditure277316349401409418
Book Value Per Share (BVPS)8,99 €9,91 €11,0 €11,4 €12,8 €14,2 €
Cash Flow per Share2,85 €4,04 €-3,57 €4,04 €4,34 €
Announcement Date02/08/2012
07:00am
02/06/2013
07:00am
02/12/2014
07:00am
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 3 728 M€ -
Entreprise Value (EV) 6 121 M€ 5 838 M€
Valuation 2014e 2015e
PER (Price / EPS) 11,3x 9,16x
Capitalization / Revenue 0,46x 0,44x
EV / Revenue 0,76x 0,70x
EV / EBITDA 5,23x 4,73x
Yield (DPS / Price) 2,72% 3,29%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 9,43% 9,81%
operating Leverage (Delta EBIT / Delta Sales) 7,28x 2,13x
Net Margin (Net Profit / Revenue) 4,20% 4,98%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 14,1% 15,0%
Rate of Dividend 30,7% 30,1%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   4,96% 4,87%
Cash Flow / Sales (Taux d'autofinancement) 10,2% 11,1%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 2,04x 1,71x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF