Smurfit Westrock Ratios and Metrics

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 6, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Market Cap	16,427	15,046	20,882	0	5,915	9,542
Market Cap Growth	-26.00%	-27.94%	782992299.37%	-100.00%	-38.01%	43.44%
Enterprise Value	26,881	24,404	29,608	-280.4	5,738	9,341
PE Ratio	31.63	29.08	65.68	-	-	-
Forward PE	17.14	-	-	-	-	-
PS Ratio	0.71	0.65	1.33	0.00	0.37	0.68
PB Ratio	1.20	1.10	1.61	0.00	0.70	1.10
P/TBV Ratio	86.59	1.11	1.21	-	-	-
P/FCF Ratio	18.42	16.83	1648.89	0.00	6.86	8.75
P/OCF Ratio	6.52	5.95	18.90	0.00	3.93	5.62
EV/Sales Ratio	1.15	1.05	1.88	-0.02	0.36	0.67
EV/EBITDA Ratio	6.74	7.67	16.08	-15.49	2.74	4.57
EV/EBIT Ratio	15.98	19.06	39.47	0.25	5.81	9.79
EV/FCF Ratio	30.15	27.30	2337.95	-0.55	6.65	8.56
Debt / Equity Ratio	0.73	0.73	0.72	0	0	0
Debt / EBITDA Ratio	3.23	3.23	5.50	21.93	0.08	0.06
Debt / FCF Ratio	11.48	11.48	799.71	0.78	0.18	0.12
Net Debt / Equity Ratio	0.70	0.70	0.73	0.01	0.00	-0.01
Net Debt / EBITDA Ratio	3.02	3.02	5.16	5.75	-0.02	-0.04
Net Debt / FCF Ratio	10.73	10.73	749.41	0.20	-0.04	-0.08
Asset Turnover	0.70	0.70	0.59	0.73	0.74	0.65
Inventory Turnover	6.94	6.94	5.75	7.20	7.68	7.30
Quick Ratio	0.73	0.73	0.68	0.61	0.75	0.79
Current Ratio	1.48	1.48	1.37	1.42	1.53	1.55
Return on Equity (ROE)	3.91%	3.91%	2.32%	-15.28%	8.21%	7.54%
Return on Assets (ROA)	2.82%	2.82%	1.61%	-5.60%	5.62%	5.41%
Return on Invested Capital (ROIC)	3.25%	3.25%	1.84%	-6.30%	6.30%	5.96%
Return on Capital Employed (ROCE)	4.61%	4.61%	3.42%	-6.43%	5.30%	4.98%
Earnings Yield	3.16%	3.44%	1.52%	0.00%	0.00%	0.00%
FCF Yield	5.43%	5.94%	0.06%	19156424.58%	14.58%	11.43%
Dividend Yield	4.31%	4.46%	3.13%	0.00%	0.00%	0.00%
Payout Ratio	128.76%	128.76%	203.76%	-17.06%	27.47%	27.89%
Buyback Yield / Dilution	0.34%	0.34%	0.19%	0.00%	7.56%	0.96%
Total Shareholder Return	4.65%	4.80%	3.32%	0.00%	7.56%	0.96%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.