Company Valuation: Smurfit Kappa Group

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,148 9,889 12,161 9,035 9,532 26,878 26,878 -
Change - 21.37% 22.97% -25.71% 5.51% 181.97% 0% -
Enterprise Value (EV) 1 11,645 12,264 15,046 12,027 12,372 39,116 38,235 37,143
Change - 5.32% 22.68% -20.07% 2.87% 216.17% -2.25% -2.86%
P/E ratio - - - - - 26.7x 16.3x 13.3x
PBR - - - - - 1.6x 1.51x 1.4x
PEG - - - - - - 0.3x 0.6x
Capitalization / Revenue 0.9x 1.16x 1.2x 0.71x 0.85x 0.91x 0.88x 0.85x
EV / Revenue 1.29x 1.44x 1.49x 0.94x 1.1x 1.33x 1.26x 1.18x
EV / EBITDA 7.06x 8.12x 8.84x 5.11x 5.95x 8.71x 7.4x 6.64x
EV / EBIT 11x 13.3x 14x 7.24x 8.82x 19.6x 13x 11.2x
EV / FCF 21.1x 16.3x 33.1x 22.1x 19.7x 39.7x 21.1x 17.3x
FCF Yield 4.73% 6.15% 3.02% 4.53% 5.08% 2.52% 4.75% 5.76%
Dividend per Share 3 - - - - - 1.151 1.448 1.486
Rate of return - - - - - 2.15% 2.7% 2.77%
EPS 3 - - - - - 2.009 3.292 4.037
Distribution rate - - - - - 57.3% 44% 36.8%
Net sales 1 9,048 8,530 10,107 12,815 11,272 29,420 30,402 31,537
EBITDA 1 1,650 1,510 1,702 2,355 2,080 4,491 5,169 5,597
EBIT 1 1,062 922 1,073 1,662 1,403 1,997 2,939 3,331
Net income 1 476 545 679 944 758 1,089 1,571 1,902
Net Debt 1 3,497 2,375 2,885 2,992 2,840 12,239 11,357 10,265
Reference price 3 38.15 47.05 53.75 37.33 40.81 53.64 53.64 53.64
Nbr of stocks (in thousands) 236,565 256,388 257,299 257,059 258,721 518,447 518,447 -
Announcement Date 2/5/20 2/10/21 2/9/22 2/8/23 2/7/24 - - -
1USD in Million2EUR in Million3USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
27.86x1.77x16.7x3.38% 28.9B
23.16x2.46x12.38x2.4% 18.67B
40.8x3.03x12.48x2.38% 8.23B
11.73x1.43x7.51x1.53% 7.92B
17.49x1.1x7.66x9.7% 6.84B
15.29x1.13x7.11x4.39% 4.65B
16.47x1.19x7.88x3.14% 3.77B
Average 21.83x 1.73x 10.24x percentage-no-prefix 11.28B
Weighted average by Cap. 24.30x 1.91x 12.55x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. SW Stock
  4. SKG Stock
  5. Valuation Smurfit Kappa Group