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 5678 8669 035
EBITDA1 1371 1821 2361 2651 3411 363
Operating profit (EBIT)771780830860934964
Pre-Tax Profit (EBT)378599654684785817
Net income241400444477529546
P/E ratio18,213,911,612,511,010,6
EPS ( € )1,031,691,881,992,272,35
Dividend per Share ( € )0,400,680,580,840,890,93
Yield2,14%2,89%2,66%3,34%3,56%3,71%
Reference price ( € )18.723.5421.795252525
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 2071 9061 591
Finance------
Operating income (EBITDA)1 1371 1821 2361 2651 3411 363
Leverage
(Debt/EBITDA)
2,43x2,58x2,38x1,75x1,42x1,17x
Capital Expenditure430428427401418422
Book Value Per Share (BVPS)9,65 €9,33 €9,85 €11,3 €12,6 €13,9 €
Cash Flow per Share3,13 €3,30 €3,10 €3,68 €4,05 €4,07 €
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
Financial Ratios

Size 2017e 2018e
Capitalization 5 921 M€ -
Entreprise Value (EV) 8 128 M€ 7 827 M€
Valuation 2017e 2018e
P/E ratio (Price / EPS) 12,5x 11,0x
Capitalization / Revenue 0,69x 0,67x
EV / Revenue 0,95x 0,88x
EV / EBITDA 6,43x 5,84x
Yield (DPS / Price) 3,34% 3,56%
Price to book (Price / BVPS) 2,22x 1,99x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 10,0% 10,5%
operating Leverage (Delta EBIT / Delta Sales) 0,71x 2,47x
Net Margin (Net Profit / Revenue) 5,56% 5,97%
ROA (Net Profit / Asset) 7,41% 8,64%
ROE (Net Profit / Equities) 19,3% 19,2%
Rate of Dividend 41,9% 39,3%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   4,69% 4,71%
Cash Flow / Sales 10,2% 10,8%
Capital Intensity (Assets / Sales) 0,75x 0,69x
Financial Leverage (Net Debt / EBITDA) 1,75x 1,42x
EPS & Dividend