Stock SK3 SMURFIT KAPPA GROUP PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Smurfit Kappa Group Plc

Equities

SK3

IE00B1RR8406

Paper Packaging

Real-time Irish S.E.
Other stock markets
 11:55:00 2024-07-08 am EDT 		5-day change 1st Jan Change
41.44 EUR 0.00% Intraday chart for Smurfit Kappa Group Plc 0.00% +15.50%
Jul. 09 ABB to Modernize Smurfit Kappa's Cardboard Mill in Mexico MT
Jul. 09 ABB: major contract with Smurfit Kappa in Mexico CF

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,178 9,857 12,419 8,917 9,305 10,757 - -
Enterprise Value (EV) 1 11,675 12,232 15,304 11,909 12,145 13,405 13,021 12,587
P/E ratio 17.3 x 17 x 18.5 x 9.59 x 12.4 x 12.2 x 10.9 x 10.4 x
Yield 3.15% 5.1% 2.6% 4.01% - 3.97% 4.41% 4.71%
Capitalization / Revenue 0.9 x 1.16 x 1.23 x 0.7 x 0.83 x 0.95 x 0.9 x 0.87 x
EV / Revenue 1.29 x 1.43 x 1.51 x 0.93 x 1.08 x 1.18 x 1.09 x 1.02 x
EV / EBITDA 7.08 x 8.1 x 8.99 x 5.06 x 5.84 x 6.56 x 5.85 x 5.42 x
EV / FCF 21.2 x 16.2 x 33.6 x 21.9 x 19.3 x 24.8 x 16.5 x 13.7 x
FCF Yield 4.72% 6.16% 2.97% 4.58% 5.17% 4.03% 6.06% 7.32%
Price to Book - - 2.83 x 1.8 x 1.67 x 1.79 x 1.64 x 1.52 x
Nbr of stocks (in thousands) 236,817 256,388 257,299 257,059 258,721 259,188 - -
Reference price 2 34.53 38.45 48.27 34.69 35.97 41.50 41.50 41.50
Announcement Date 2/5/20 2/10/21 2/9/22 2/8/23 2/7/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 9,048 8,530 10,107 12,815 11,272 11,382 11,942 12,375
EBITDA 1 1,650 1,510 1,702 2,355 2,080 2,044 2,227 2,322
EBIT 1 1,062 922 1,073 1,662 1,403 1,354 1,512 1,574
Operating Margin 11.74% 10.81% 10.62% 12.97% 12.45% 11.9% 12.66% 12.72%
Earnings before Tax (EBT) 1 677 748 913 1,293 1,055 1,188 1,329 1,412
Net income 1 476 545 679 944 758 863.8 967 1,036
Net margin 5.26% 6.39% 6.72% 7.37% 6.72% 7.59% 8.1% 8.37%
EPS 2 2.000 2.257 2.611 3.618 2.912 3.399 3.798 3.974
Free Cash Flow 1 551 754 455 545 628 540.8 789.5 920.8
FCF margin 6.09% 8.84% 4.5% 4.25% 5.57% 4.75% 6.61% 7.44%
FCF Conversion (EBITDA) 33.39% 49.93% 26.73% 23.14% 30.19% 26.46% 35.46% 39.65%
FCF Conversion (Net income) 115.76% 138.35% 67.01% 57.73% 82.85% 62.61% 81.65% 88.86%
Dividend per Share 2 1.088 1.962 1.254 1.392 - 1.646 1.831 1.955
Announcement Date 2/5/20 2/10/21 2/9/22 2/8/23 2/7/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q4 2022 S2 2023 Q2 2023 S1 2023 Q3 2023 S2 2024 S1 2024 S2
Net sales 4,426 4,203 4,327 4,679 2,820 5,428 - 3,361 6,385 3,091 6,430 2,842 5,837 - 5,435 5,390 5,761
EBITDA 1 803 735 775 781 467 921 514 660 1,174 588 1,181 534 1,113 512 967 937 1,063
EBIT 504 450 472 477 - 596 - - 839 - 823 - 779 - 624 587 713
Operating Margin 11.39% 10.71% 10.91% 10.19% - 10.98% - - 13.14% - 12.8% - 13.35% - 11.48% 10.89% 12.38%
Earnings before Tax (EBT) - - - - - - - - - - - - - - - - -
Net income - - - - - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - - - - - -
EPS - - - - - - - - - - - - - - - - -
Dividend per Share - - - 0.2930 - - - - - - 1.076 - 0.3350 - - - -
Announcement Date 2/5/20 7/29/20 2/10/21 7/28/21 2/9/22 2/9/22 4/27/22 7/27/22 7/27/22 2/8/23 2/8/23 8/2/23 8/2/23 11/5/23 2/7/24 - -
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 3,497 2,375 2,885 2,992 2,840 2,648 2,264 1,830
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.119 x 1.573 x 1.695 x 1.27 x 1.365 x 1.295 x 1.017 x 0.788 x
Free Cash Flow 1 551 754 455 545 628 541 790 921
ROE (net income / shareholders' equity) 22.7% 16.9% 16.7% 20.1% 14.3% 15% 15.4% 15.1%
ROA (Net income/ Total Assets) - - 6.17% 7.81% 6.04% 6.77% 7.41% 7.72%
Assets 1 - - 10,998 12,095 12,550 12,767 13,058 13,428
Book Value Per Share 2 - - 17.00 19.30 21.60 23.20 25.20 27.40
Cash Flow per Share 2 4.930 5.190 3.790 5.560 5.830 5.680 6.330 6.820
Capex 1 612 493 693 970 1,056 905 826 805
Capex / Sales 6.76% 5.78% 6.86% 7.57% 9.37% 7.95% 6.92% 6.5%
Announcement Date 2/5/20 2/10/21 2/9/22 2/8/23 2/7/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Smurfit Kappa Group Plc

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
41.5 EUR
Average target price
49.06 EUR
Spread / Average Target
+18.22%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Paper Packaging

1st Jan change Capi.
SMURFIT KAPPA GROUP PLC Stock Smurfit Kappa Group Plc
+15.50% 11.64B
PACKAGING CORPORATION OF AMERICA Stock Packaging Corporation of America
+8.23% 16.01B
INTERNATIONAL PAPER COMPANY Stock International Paper Company
+17.70% 14.99B
WESTROCK COMPANY Stock WestRock Company
+7.97% 13.3B
STORA ENSO OYJ Stock Stora Enso Oyj
-0.40% 10.79B
MONDI PLC Stock Mondi plc
-9.42% 8.69B
GRAPHIC PACKAGING HOLDING COMPANY Stock Graphic Packaging Holding Company
+2.80% 7.83B
SIG GROUP AG Stock SIG Group AG
-10.59% 7.51B
DS SMITH PLC Stock DS Smith Plc
+36.67% 7.38B
SONOCO PRODUCTS COMPANY Stock Sonoco Products Company
-13.50% 4.81B
Other Paper Packaging
  1. Stock Market
  2. Equities
  3. SK3 Stock
  4. Financials Smurfit Kappa Group Plc