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 3628 6068 868
Operating income (EBITDA)1 0201 1071 1371 2271 2881 378
Operating profit (EBIT)616679771838893983
Pre-Tax Profit (EBT)331294378630719841
Net income249188241422471567
EPS ( €)1,080,811,031,852,072,42
Dividend per Share ( €)0,280,310,400,550,610,69
Yield1,10%1,22%1,58%2,16%2,40%2,70%
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 4082 0751 822
Finance------
Operating income (EBITDA)1 0201 1071 1371 2271 2881 378
Leverage
(Debt/EBITDA)
2,74x2,37x2,43x1,96x1,61x1,32x
Capital Expenditure316349430424427422
Book Value Per Share (BVPS)9,91 €11,0 €9,65 €11,4 €12,9 €14,6 €
Cash Flow per Share4,04 €-3,13 €4,06 €4,42 €-
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 5 949 M€ -
Entreprise Value (EV) 8 357 M€ 8 024 M€
Valuation 2015e 2016e
PER (Price / EPS) 13,7x 12,3x
Capitalization / Revenue 0,71x 0,69x
EV / Revenue 1,00x 0,93x
EV / EBITDA 6,81x 6,23x
Yield (DPS / Price) 2,16% 2,40%
Price to book (Price / BVPS) 2,23x 1,96x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 10,0% 10,4%
operating Leverage (Delta EBIT / Delta Sales) 2,53x 2,23x
Net Margin (Net Profit / Revenue) 5,04% 5,47%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 16,7% 15,9%
Rate of Dividend 29,6% 29,5%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,07% 4,96%
Cash Flow / Sales (Taux d'autofinancement) 11,4% 12,0%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 1,96x 1,61x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF