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 5318 8069 010
EBITDA1 1371 1821 2361 2751 3281 354
Operating profit (EBIT)771780830873926946
Pre-Tax Profit (EBT)378599654700776805
Net income241400444478522550
P/E ratio18,213,911,613,212,011,5
EPS ( € )1,031,691,882,022,222,31
Dividend per Share ( € )0,400,680,580,850,880,90
Yield2,14%2,89%2,66%3,17%3,29%3,36%
Reference price ( € )18.723.5421.79526.68526.68526.685
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 6792 3491 986
Finance------
Operating income (EBITDA)1 1371 1821 2361 2751 3281 354
Leverage
(Debt/EBITDA)
2,43x2,58x2,38x2,10x1,77x1,47x
Capital Expenditure430428427400416414
Book Value Per Share (BVPS)9,65 €9,33 €9,85 €11,3 €12,5 €13,8 €
Cash Flow per Share3,13 €3,30 €3,10 €3,71 €3,98 €4,08 €
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 6 320 M€ -
Entreprise Value (EV) 8 999 M€ 8 669 M€
Valuation 2017e 2018e
P/E ratio (Price / EPS) 13,2x 12,0x
Capitalization / Revenue 0,74x 0,72x
EV / Revenue 1,05x 0,98x
EV / EBITDA 7,06x 6,53x
Yield (DPS / Price) 3,17% 3,29%
Price to book (Price / BVPS) 2,36x 2,13x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 10,2% 10,5%
operating Leverage (Delta EBIT / Delta Sales) 1,15x 1,87x
Net Margin (Net Profit / Revenue) 5,61% 5,93%
ROA (Net Profit / Asset) 7,66% 8,30%
ROE (Net Profit / Equities) 19,2% 19,2%
Rate of Dividend 41,9% 39,5%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   4,69% 4,73%
Cash Flow / Sales 10,3% 10,7%
Capital Intensity (Assets / Sales) 0,73x 0,71x
Financial Leverage (Net Debt / EBITDA) 2,10x 1,77x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend