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	Jun '26 Jun 5, 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	21,623	20,198	28,031	10,810	9,106	11,402
Market Cap Growth	-6.90%	-27.94%	159.31%	18.71%	-20.14%	-
Enterprise Value	35,204	32,760	39,745	13,495	9,106	11,402
Last Close Price	41.28	38.67	53.86	41.52	35.16	44.36
PE Ratio	57.33	29.08	65.68	13.10	8.88	-
PS Ratio	0.69	0.65	1.33	0.89	0.67	-
PB Ratio	1.20	1.10	1.61	1.76	-	-
P/TBV Ratio	1.20	1.11	1.21	1.75	-	-
P/FCF Ratio	21.16	16.83	1648.89	17.16	18.10	-
P/OCF Ratio	6.43	5.95	18.90	6.93	6.35	-
EV/Sales Ratio	1.13	1.05	1.88	1.12	0.67	-
EV/EBITDA Ratio	7.38	7.67	16.08	6.91	4.29	-
EV/EBIT Ratio	16.26	19.06	39.47	9.84	5.84	-
EV/FCF Ratio	34.45	27.30	2337.95	21.42	18.10	-
Debt / Equity Ratio	0.73	0.73	0.72	0.59	-	-
Debt / EBITDA Ratio	3.48	3.23	5.50	1.92	-	-
Debt / FCF Ratio	13.95	11.48	799.71	5.95	-	-
Net Debt / Equity Ratio	0.75	0.70	0.73	0.45	-	-
Net Debt / EBITDA Ratio	3.32	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	7.01	6.94	7.12	15.03	-	-
Quick Ratio	0.73	0.73	0.68	0.93	-	-
Current Ratio	1.44	1.48	1.37	1.52	-	-
Return on Equity (ROE)	2.09%	3.91%	2.71%	26.76%	-	-
Return on Assets (ROA)	1.83%	2.82%	1.98%	14.17%	-	-
Return on Invested Capital (ROIC)	2.10%	3.25%	2.36%	18.78%	-	-
Return on Capital Employed (ROCE)	3.74%	4.61%	4.24%	24.84%	-	-
Earnings Yield	1.76%	3.44%	1.52%	7.63%	11.26%	0.00%
FCF Yield	4.73%	5.94%	0.06%	5.83%	5.52%	0.00%
Dividend Yield	4.38%	4.46%	3.13%	3.65%	3.85%	0.00%
Payout Ratio	245.31%	128.75%	203.76%	47.39%	33.75%	-
Buyback Yield / Dilution	-15.48%	-35.22%	-49.62%	0.38%	-1.54%	-
Total Shareholder Return	-11.09%	-30.76%	-46.49%	4.03%	2.31%	0.00%

SEC Filings: 10-K · 10-Q