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	Aug '26 Aug 7, 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 Cap	25,290	20,198	28,031	10,810	9,106	11,402
Market Cap Growth	9.68%	-27.94%	159.31%	18.71%	-20.14%	-
Enterprise Value	38,777	33,106	40,798	13,573	9,106	11,402
Last Close Price	48.28	38.67	53.86	41.52	35.16	44.36
PE Ratio	51.34	29.08	65.68	13.10	8.88	-
Forward PE	16.47	12.35	17.51	-	-	-
PEG Ratio	0.52	0.30	1.86	-	-	-
PS Ratio	0.81	0.65	1.33	0.89	0.67	-
PB Ratio	1.40	1.10	1.61	1.76	-	-
P/TBV Ratio	2.58	2.02	2.22	3.49	-	-
P/FCF Ratio	24.92	16.83	1648.89	17.16	18.10	-
P/OCF Ratio	7.67	5.95	18.90	6.93	6.35	-
EV/Sales Ratio	1.24	1.06	1.93	1.12	0.67	-
EV/EBITDA Ratio	9.20	7.75	16.51	6.95	4.29	-
EV/EBIT Ratio	26.25	19.26	40.51	9.89	5.84	-
EV/FCF Ratio	38.20	27.59	2399.89	21.54	18.10	-
Debt / Equity Ratio	0.73	0.73	0.72	0.59	-	-
Debt / EBITDA Ratio	3.36	3.23	5.50	1.92	-	-
Debt / FCF Ratio	13.96	11.48	799.71	5.95	-	-
Net Debt / Equity Ratio	0.75	0.70	0.73	0.45	-	-
Net Debt / EBITDA Ratio	3.20	3.02	5.16	1.41	-	-
Net Debt / FCF Ratio	13.29	10.73	749.41	4.36	-	-
Asset Turnover	0.69	0.70	0.73	1.72	-	-
Inventory Turnover	7.04	6.94	7.12	15.03	-	-
Quick Ratio	0.75	0.73	0.68	0.93	-	-
Current Ratio	1.45	1.48	1.37	1.52	-	-
Return on Equity (ROE)	2.71%	3.91%	2.71%	26.76%	-	-
Return on Assets (ROA)	2.23%	2.82%	1.98%	14.17%	-	-
Return on Invested Capital (ROIC)	3.19%	4.08%	2.94%	11.16%	-	-
Return on Capital Employed (ROCE)	3.90%	4.61%	4.24%	24.84%	-	-
Earnings Yield	1.97%	3.44%	1.52%	7.63%	11.26%	-
FCF Yield	4.01%	5.94%	0.06%	5.83%	5.52%	0.00%
Dividend Yield	3.75%	4.46%	3.13%	3.65%	3.85%	0.00%
Payout Ratio	192.39%	128.75%	203.76%	47.39%	33.75%	-
Buyback Yield / Dilution	-0.96%	-35.22%	-49.62%	0.38%	-1.54%	-
Total Shareholder Return	2.79%	-30.76%	-46.49%	4.03%	2.31%	0.00%

SEC Filings: 10-K · 10-Q