Smurfit Westrock plc (SW)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $bn | 9 | 10 | 13 | 11 | 20 | 31 | 30 | 32 |
| Operating profit | $bn | 2 | 2 | ||||||
| Net profit | $bn | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 |
| EPS reported | $ | 1.33 | 0.94 | ||||||
| Operating cashflow per share | $ | 6.50 | 6.09 | ||||||
| Capex per share | $ | 4.20 | 4.20 | ||||||
| FCF per share | $ | 2.30 | 1.89 | ||||||
| Free cash flow | $bn | 1 | 1 | ||||||
| Net debt | $bn | 15 | 13 | ||||||
| Book value equity | $bn | 22 | 18 | ||||||
| Book value per share | $ | 40.93 | 34.45 | ||||||
| Number of shares | m | 526 | 523.53 | ||||||
| DPS (TTM paid) | $ | 1.72 | 1.79 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 29.08 | 49.37 | ||||||
| P/B LTM | x | 0.94 | 1.12 | ||||||
| P/S LTM | x | 0.65 | 0.67 | ||||||
| P/FCF LTM | x | 16.82 | 19.89 | ||||||
| EV/EBITDA LTM | x | 8.12 | 10.11 | ||||||
| EV/Sales LTM | x | 1.13 | 1.19 | ||||||
| Earnings Yield LTM | % | +3.44% | +2.03% | ||||||
| FCF Yield | % | +5.94% | +5.03% | ||||||
| Quality | |||||||||
| ROE | % | +3.25% | +2.73% | ||||||
| ROIC | % | +3.59% | +2.96% | ||||||
| Operating margin | % | +7.13% | +5.35% | ||||||
| Gross margin | % | +19.38% | +17.93% | ||||||
| FCF/Sales | % | +3.85% | +3.28% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +68.35% | +18.99% | ||||||
| Sales Growth YoY | % | +53.01% | +48.77% | ||||||
| Net Income Growth YoY | % | +127.00% | +58.31% | ||||||
| FCF Growth | % | +6958.8% | +5870.6% | ||||||
| Operating Profit Growth | % | +128.79% | +69.10% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +4.46% | +3.89% | ||||||
| Dividend Growth | % | -8.28% | -4.85% | ||||||
| Payout Ratio | % | +128.65% | +184.52% | ||||||
| FCF/Debt | x | 0.07 | 0.07 | ||||||
| Net Debt/EBITDA | x | 3.48 | 3.15 | ||||||
| EBIT/Net interest | x | 2.65 | 2.21 | ||||||
| Net debt/market cap | % | +80.14% | +59.52% | ||||||
| Net debt/Equity | x | 0.70 | 0.75 | ||||||
| Gross debt/equity | x | 0.75 | 0.79 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Smurfit Westrock Plc, together with its subsidiaries, manufactures, distributes, and sells containerboard, corrugated containers, and other paper-based packaging products in North America, South America, Europe, Asia, Africa, Australia, and internationally. The company produces containerboard and paperboard; packaging of corrugated containers; consumer packaging; and offers solid board, kraft paper, and graphic board, as well as other packaging products, such as solidboard packaging, paper sacks and bag-in-box. It produces linerboard and corrugated medium and paperboard; and other paper-based packaging, such as folding cartons, inserts, labels and displays. The company primarily serves food and beverage, healthcare, beauty and personal care, garden, consumer goods, industrial, and foodservice markets. It markets its products through its own sales force, independent sales representatives, and independent distributors. Smurfit Westrock Plc was founded in 1934 and is headquartered in Dublin, Ireland.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Smurfit Westrock Plc, together with its subsidiaries, manufactures, distributes, and sells containerboard, corrugated containers, and other paper-based packaging products in North America, South America, Europe, Asia, Africa, Australia, and internationally. The company produces containerboard and paperboard; packaging of corrugated containers; consumer packaging; and offers solid board, kraft paper, and graphic board, as well as other packaging products, such as solidboard packaging, paper sacks and bag-in-box. It produces linerboard and corrugated medium and paperboard; and other paper-based packaging, such as folding cartons, inserts, labels and displays. The company primarily serves food and beverage, healthcare, beauty and personal care, garden, consumer goods, industrial, and foodservice markets. It markets its products through its own sales force, independent sales representatives, and independent distributors. Smurfit Westrock Plc was founded in 1934 and is headquartered in Dublin, Ireland.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free