Smurfit Westrock Plc (FRA:N4U)

Smurfit Westrock Ratios and Metrics

Market cap in millions EUR. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Nov 11, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	16,002	26,958	9,552	8,980	12,161	9,862
Market Cap Growth	-27.07%	182.22%	6.37%	-26.16%	23.31%	22.62%
Enterprise Value	27,502	40,488	12,701	12,238	14,848	12,877
Last Close Price	30.80	50.33	33.30	31.34	41.77	33.36
PE Ratio	25.10	87.49	12.80	9.28	17.24	18.10
PS Ratio	0.60	1.32	0.87	0.71	1.16	1.16
PB Ratio	1.02	1.61	1.71	1.80	2.77	2.61
P/TBV Ratio	1.85	2.96	3.41	4.04	7.34	8.10
P/FCF Ratio	23.47	1641.78	16.76	19.08	37.68	13.08
P/OCF Ratio	6.30	18.82	6.77	6.70	12.78	7.91
EV/Sales Ratio	1.02	1.99	1.16	0.97	1.42	1.51
EV/EBITDA Ratio	7.13	14.75	7.09	5.72	9.44	9.42
EV/EBIT Ratio	15.96	30.42	10.02	7.60	13.68	14.15
EV/FCF Ratio	40.33	2465.72	22.28	26.00	46.01	17.08
Debt / Equity Ratio	0.76	0.84	0.67	0.75	0.86	0.87
Debt / EBITDA Ratio	3.17	4.53	1.92	1.65	2.39	2.26
Debt / FCF Ratio	17.64	859.65	6.55	7.97	11.63	4.35
Asset Turnover	0.69	0.73	0.88	1.01	0.95	0.84
Inventory Turnover	6.86	7.12	7.07	8.05	8.95	7.11
Quick Ratio	0.78	0.71	0.93	0.88	1.02	1.05
Current Ratio	1.48	1.37	1.52	1.48	1.44	1.46
Return on Equity (ROE)	4.10%	2.71%	14.34%	20.02%	17.25%	16.14%
Return on Assets (ROA)	2.75%	2.98%	6.39%	8.07%	6.17%	5.63%
Return on Capital (ROIC)	3.80%	4.07%	8.91%	11.56%	8.92%	8.28%
Return on Capital Employed (ROCE)	5.20%	3.80%	12.70%	17.10%	12.20%	11.30%
Earnings Yield	3.98%	1.14%	7.81%	10.77%	5.80%	5.53%
FCF Yield	4.26%	0.06%	5.97%	5.24%	2.65%	7.65%
Dividend Yield	4.72%	1.16%	4.56%	-	-	5.88%
Payout Ratio	120.03%	203.76%	47.39%	33.75%	45.51%	47.71%
Buyback Yield / Dilution	-62.16%	-49.61%	0.38%	-0.43%	-7.83%	-1.26%
Total Shareholder Return	-57.44%	-48.45%	4.94%	-0.43%	-7.83%	4.62%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.