Smurfit Westrock Ratios and Metrics

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

Millions USD. 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	25,391	20,137	27,910	10,558	9,597	13,830
Market Cap Growth	-10.50%	-27.85%	164.34%	10.02%	-30.61%	14.65%
Enterprise Value	38,272	33,423	41,917	14,039	13,079	16,887
Last Close Price	48.74	38.33	51.32	37.29	32.69	45.42
PE Ratio	36.65	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	1.39	1.10	1.61	1.71	1.80	2.77
P/TBV Ratio	2.53	2.00	2.96	3.41	4.04	7.34
P/FCF Ratio	21.16	16.78	1641.78	16.76	19.08	37.68
P/OCF Ratio	7.49	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	16.98	14.83	30.42	10.02	7.60	13.68
EV/FCF Ratio	31.89	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	2.75%	3.47%	1.14%	7.81%	10.77%	5.80%
FCF Yield	4.73%	5.96%	0.06%	5.97%	5.24%	2.65%
Dividend Yield	3.71%	4.50%	1.18%	4.50%	-	-
Payout Ratio	131.18%	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	-31.39%	-30.61%	-48.44%	4.88%	-0.43%	-7.83%

Updated Feb 11, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q