Member access

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

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Smurfit Kappa Group Plc : Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 201120122013201420152016
Sales7 3577 3357 9578 3358 6648 950
Operating income (EBITDA)1 0151 0201 1071 2041 2671 331
Operating profit (EBIT)624616679799861923
Pre-Tax Profit (EBT)299331294618676689
Net income206249188394444484
EPS ( €)0,911,080,811,711,912,15
Dividend per Share ( €)0,150,280,310,420,530,65
Yield0,89%1,65%1,83%2,47%3,12%3,86%
Announcement Date02/08/2012
07:00am
02/06/2013
07:00am
02/12/2014
07:00am
---
Finances - Leverage
Smurfit Kappa Group Plc : Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 201120122013201420152016
Debt2 7522 7922 6212 3582 0491 808
Finance------
Operating income (EBITDA)1 0151 0201 1071 2041 2671 331
Leverage
(Debt/EBITDA)
2,71x2,74x2,37x1,96x1,62x1,36x
Capital Expenditure277316349414418414
Book Value Per Share (BVPS)8,99 €9,91 €11,0 €11,5 €13,1 €14,9 €
Cash Flow per Share2,85 €4,04 €-3,71 €4,16 €5,16 €
Announcement Date02/08/2012
07:00am
02/06/2013
07:00am
02/12/2014
07:00am
---
Balance Sheet Analysis
Smurfit Kappa Group Plc : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 3 921 M€ -
Company Value 6 279 M€ 5 970 M€
Valuation 2014e 2015e
PER (Price / EPS) 9,90x 8,87x
Capitalization / Revenue 0,47x 0,45x
EV / Revenue 0,75x 0,69x
EV / EBITDA 5,22x 4,71x
Yield (DPS / Price) 2,47% 3,12%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 9,59% 9,94%
operating Leverage (Delta EBIT / Delta Sales) 3,73x 1,95x
Net Margin (Net Profit / Revenue) 4,73% 5,12%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 15,1% 15,2%
Rate of Dividend 24,5% 27,7%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   4,97% 4,82%
Cash Flow / Sales (Taux d'autofinancement) 10,3% 11,1%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 1,96x 1,62x
Price Earning Ratio
Smurfit Kappa Group Plc : Price Earning Ratio
EPS & Dividend
Smurfit Kappa Group Plc : EPS Dividend
Dynamic quotes  
ON
| OFF