Smurfit Westrock Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 20, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	21,552	17,151	26,958	9,552	8,980	12,161
Market Cap Growth	-20.60%	-36.38%	182.22%	6.37%	-26.16%	23.31%
Enterprise Value	32,508	28,466	40,488	12,701	12,238	14,848
Last Close Price	41.80	31.91	49.26	32.60	30.68	40.89
PE Ratio	36.20	28.81	87.49	12.80	9.28	17.24
PS Ratio	0.81	0.65	1.32	0.87	0.71	1.16
PB Ratio	1.38	1.10	1.61	1.71	1.80	2.77
P/TBV Ratio	2.52	2.00	2.96	3.41	4.04	7.34
P/FCF Ratio	21.09	16.78	1641.78	16.76	19.08	37.68
P/OCF Ratio	7.46	5.94	18.82	6.77	6.70	12.78
EV/Sales Ratio	1.23	1.07	1.99	1.16	0.97	1.42
EV/EBITDA Ratio	7.97	6.96	14.75	7.09	5.72	9.44
EV/EBIT Ratio	16.99	14.83	30.42	10.02	7.60	13.68
EV/FCF Ratio	31.81	27.85	2465.72	22.28	26.00	46.01
Debt / Equity Ratio	0.75	0.75	0.84	0.67	0.75	0.86
Debt / EBITDA Ratio	2.87	2.87	4.53	1.92	1.65	2.39
Debt / FCF Ratio	11.48	11.48	859.65	6.55	7.97	11.63
Net Debt / Equity Ratio	0.70	0.70	0.79	0.51	0.59	0.66
Net Debt / EBITDA Ratio	2.68	2.68	4.84	1.58	1.39	1.84
Net Debt / FCF Ratio	10.73	10.73	809.35	4.97	6.30	8.98
Asset Turnover	0.70	0.70	0.73	0.88	1.01	0.95
Inventory Turnover	6.94	6.94	7.12	7.07	8.05	8.95
Quick Ratio	0.73	0.73	0.71	0.93	0.88	1.02
Current Ratio	1.48	1.48	1.37	1.52	1.48	1.44
Return on Equity (ROE)	3.91%	3.91%	2.71%	14.34%	20.02%	17.25%
Return on Assets (ROA)	3.17%	3.17%	2.98%	6.39%	8.07%	6.17%
Return on Invested Capital (ROIC)	5.22%	5.27%	3.88%	11.42%	14.87%	11.59%
Return on Capital Employed (ROCE)	5.90%	5.90%	3.80%	12.70%	17.10%	12.20%
Earnings Yield	2.76%	3.47%	1.14%	7.81%	10.77%	5.80%
FCF Yield	4.74%	5.96%	0.06%	5.97%	5.24%	2.65%
Dividend Yield	3.60%	4.60%	1.19%	4.66%	-	-
Payout Ratio	128.76%	128.75%	203.76%	47.39%	33.75%	45.51%
Buyback Yield / Dilution	-35.11%	-35.11%	-49.61%	0.38%	-0.43%	-7.83%
Total Shareholder Return	-31.50%	-30.51%	-48.43%	5.04%	-0.43%	-7.83%

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