XNYS
SW
Market cap22bUSD
Jun 12, Last price
43.00USD
1D
-0.90%
1Q
-2.87%
Jan 2017
-15.30%
IPO
-32.16%
Name
Smurfit WestRock PLC
Chart & Performance
P/E
70.12
P/S
1.06
EPS
0.61
Div Yield, %
15.99%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
21.11b
+69.41%
Net income
319m
-61.93%
CFO
1.48b
-11.56%
Dividend
Aug 15, 20240.3025 USD/sh
Earnings
Jul 28, 2025
Profile
Smurfit Westrock Plc, together with its subsidiaries, manufactures, distributes, and sells containerboard, corrugated containers, and other paper-based packaging products in Ireland and internationally. The company produces containerboard that it converts into corrugated containers or sells to third parties, as well as produces other types of paper, such as consumer packaging board, sack paper, graphic paper, solid board and graphic board, and other paper-based packaging products, such as consumer packaging, solid board packaging, paper sacks, and other packaging products, including bag-in-box. It also produces linerboard and corrugated medium, paperboard, and non-packaging grades of paper, as well as converted products, such as folding cartons and corrugated boxes, and other products; recycled paper-based packaging products; and packaging machinery. The company primarily serves food and beverage, e-commerce, retail, consumer goods, industrial, and foodservice markets. Smurfit Westrock Plc was founded in 1934 and is headquartered in Dublin, Ireland.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY |
|---|---|---|
| 2024‑12 | 2023‑12 | |
| Income | ||
Revenues | 21,109,000 69.41% | 12,460,067 |
Cost of revenue | 16,914,000 | 10,909,191 |
Unusual Expense (Income) | ||
NOPBT | 4,195,000 | 1,550,876 |
NOPBT Margin | 19.87% | 12.45% |
Operating Taxes | 241,000 | 327,198 |
Tax Rate | 5.74% | 21.10% |
NOPAT | 3,954,000 | 1,223,678 |
Net income | 319,000 -61.93% | 837,893 |
Dividends | (650,000) | |
Dividend yield | ||
Proceeds from repurchase of equity | (27,000) | |
BB yield | ||
| Debt | ||
Debt current | 1,053,000 | |
Long-term debt | ||
Deferred revenue | 37,584 | |
Other long-term liabilities | 15,439,000 | 4,133,393 |
Net debt | 198,000 | (983,806) |
| Cash flow | ||
Cash from operating activities | 1,483,000 | 1,676,892 |
CAPEX | (1,466,000) | (859,000) |
Cash from investing activities | (2,114,000) | |
Cash from financing activities | 607,000 | |
FCF | (14,898,814) | |
| Balance | ||
Cash | 855,000 | 983,806 |
Long term investments | 1 | |
Excess cash | 360,803 | |
Stockholders' equity | 1,532,000 | 2,892,831 |
Invested Capital | 33,879,000 | 10,431,216 |
ROIC | 17.85% | 11.73% |
ROCE | 11.19% | 14.12% |
| EV | ||
Common stock shares outstanding | 260,000 | 260,000 |
Price | ||
Market cap | ||
EV | ||
EBITDA | 5,659,000 | 2,252,805 |
EV/EBITDA | ||
Interest | 525,000 | 196,761 |
Interest/NOPBT | 12.51% | 12.69% |