Log in
Login
Password
Remember
Lost password
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

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 2798 5558 802
Operating income (EBITDA)1 0201 1071 1371 2031 2931 368
Operating profit (EBIT)616679771820903975
Pre-Tax Profit (EBT)331294378611701804
Net income249188241411472529
EPS ( €)1,080,811,031,782,102,36
Dividend per Share ( €)0,280,310,400,560,640,71
Yield1,09%1,20%1,55%2,18%2,48%2,74%
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 5442 2011 926
Finance------
Operating income (EBITDA)1 0201 1071 1371 2031 2931 368
Leverage
(Debt/EBITDA)
2,74x2,37x2,43x2,12x1,70x1,41x
Capital Expenditure316349430414423410
Book Value Per Share (BVPS)9,91 €11,0 €9,65 €11,0 €12,7 €14,5 €
Cash Flow per Share4,04 €-3,13 €3,88 €4,31 €4,64 €
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 6 046 M€ -
Entreprise Value (EV) 8 590 M€ 8 247 M€
Valuation 2015e 2016e
PER (Price / EPS) 14,5x 12,3x
Capitalization / Revenue 0,73x 0,71x
EV / Revenue 1,04x 0,96x
EV / EBITDA 7,14x 6,38x
Yield (DPS / Price) 2,18% 2,48%
Price to book (Price / BVPS) 2,34x 2,03x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 9,90% 10,6%
operating Leverage (Delta EBIT / Delta Sales) 2,59x 3,06x
Net Margin (Net Profit / Revenue) 4,96% 5,52%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 17,2% 17,3%
Rate of Dividend 31,6% 30,5%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,00% 4,95%
Cash Flow / Sales (Taux d'autofinancement) 11,0% 11,8%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 2,12x 1,70x
Price Earning Ratio
EPS & Dividend