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 4478 6398 757
Operating income (EBITDA)1 1371 182-1 2651 3021 348
Operating profit (EBIT)771780830861902941
Pre-Tax Profit (EBT)378599654714771805
Net income241400444481521552
P/E ratio18,213,911,612,311,510,6
EPS ( € )1,031,691,882,022,162,35
Dividend per Share ( € )0,400,680,580,820,860,93
Yield2,14%2,89%2,66%3,29%3,44%3,72%
Reference price ( € )18.723.5421.79524.9824.9824.98
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 1031 8521 000
Finance------
Operating income (EBITDA)1 1371 182-1 2651 3021 348
Leverage
(Debt/EBITDA)
2,43x2,58x-1,66x1,42x0,74x
Capital Expenditure430428427398405409
Book Value Per Share (BVPS)9,65 €9,33 €9,85 €11,3 €12,7 €14,4 €
Cash Flow per Share3,13 €3,30 €3,10 €3,74 €4,04 €4,09 €
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
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 5 915 M€ -
Entreprise Value (EV) 8 018 M€ 7 767 M€
Valuation 2017e 2018e
P/E ratio (Price / EPS) 12,3x 11,5x
Capitalization / Revenue 0,70x 0,68x
EV / Revenue 0,95x 0,90x
EV / EBITDA 6,34x 5,96x
Yield (DPS / Price) 3,29% 3,44%
Price to book (Price / BVPS) 2,20x 1,96x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 10,2% 10,4%
operating Leverage (Delta EBIT / Delta Sales) 1,07x 2,05x
Net Margin (Net Profit / Revenue) 5,69% 6,03%
ROA (Net Profit / Asset) 7,62% 8,06%
ROE (Net Profit / Equities) 19,2% 18,3%
Rate of Dividend 40,6% 39,7%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   4,72% 4,69%
Cash Flow / Sales 10,5% 11,1%
Capital Intensity (Assets / Sales) 0,75x 0,75x
Financial Leverage (Net Debt / EBITDA) 1,66x 1,42x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend