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 2318 5658 814
Operating income (EBITDA)1 0201 1071 1371 1801 3031 363
Operating profit (EBIT)616679771806920976
Pre-Tax Profit (EBT)331294378615768829
Net income249188241411505541
PER---14,411,310,4
EPS ( €)1,080,811,031,762,242,44
Dividend per Share ( €)0,280,310,400,590,670,73
Yield1,11%1,23%1,58%2,34%2,65%2,89%
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 6862 3471 911
Finance------
Operating income (EBITDA)1 0201 1071 1371 1801 3031 363
Leverage
(Debt/EBITDA)
2,74x2,37x2,43x2,28x1,80x1,40x
Capital Expenditure316349430417424411
Book Value Per Share (BVPS)9,91 €11,0 €9,65 €11,1 €12,8 €14,6 €
Cash Flow per Share4,04 €-3,13 €3,77 €4,29 €4,52 €
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 5 937 M€ -
Entreprise Value (EV) 8 623 M€ 8 285 M€
Valuation 2015e 2016e
PER (Price / EPS) 14,4x 11,3x
Capitalization / Revenue 0,72x 0,69x
EV / Revenue 1,05x 0,97x
EV / EBITDA 7,31x 6,36x
Yield (DPS / Price) 2,34% 2,65%
Price to book (Price / BVPS) 2,27x 1,97x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 9,79% 10,7%
operating Leverage (Delta EBIT / Delta Sales) 2,47x 3,49x
Net Margin (Net Profit / Revenue) 4,99% 5,90%
ROA (Net Profit / Asset) 9,49% 11,9%
ROE (Net Profit / Equities) 18,2% 19,5%
Rate of Dividend 33,7% 29,9%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,06% 4,95%
Cash Flow / Sales (Taux d'autofinancement) 10,7% 11,7%
Capital Intensity (Assets / Sales) 0,53x 0,49x
Financial Leverage (Net Debt / EBITDA) 2,28x 1,80x
Price Earning Ratio
EPS & Dividend