8-K Announcements
6Material company update
May 1, 2026·SEC
Material company update
Apr 30, 2026·SEC
Material company update
Feb 27, 2026·SEC
Smurfit Westrock Plc(SW)Earnings, Financials & Key Ratios
SW•NYSE
$41.63
$21.82B mkt cap·31.3× P/E·Price updated May 7, 2026
AboutSmurfit Westrock Plc, together with its subsidiaries, manufactures, distributes, and sells containerboard, corrugated containers, and other paper-based packaging products in Ireland and internationally. The company produces containerboard that it converts into corrugated containers or sells to third parties, as well as produces other types of paper, such as consumer packaging board, sack paper, graphic paper, solid board and graphic board, and other paper-based packaging products, such as consumer packaging, solid board packaging, paper sacks, and other packaging products, including bag-in-box. It also produces linerboard and corrugated medium, paperboard, and non-packaging grades of paper, as well as converted products, such as folding cartons and corrugated boxes, and other products; recycled paper-based packaging products; and packaging machinery. The company primarily serves food and beverage, e-commerce, retail, consumer goods, industrial, and foodservice markets. Smurfit Westrock Plc was founded in 1934 and is headquartered in Dublin, Ireland.Show more
- Revenue$31.18B+53.0%
- EBITDA$4.77B+100.1%
- Net Income$699M+127.0%
- EPS (Diluted)1.33+68.4%
- Gross Margin19.38%-2.5%
- EBITDA Margin15.31%+30.8%
- Operating Margin7.13%+49.5%
- Net Margin2.24%+48.4%
- ROE3.91%+49.6%
- ROIC5.44%+47.0%
- Debt/Equity0.75-4.0%
- Interest Coverage2.65+0.9%
SW Key Insights
Smurfit Westrock Plc (SW) fundamental analysis — strengths, weaknesses & financial health based on data analysis
✓Strengths
- ✓Strong Piotroski F-Score: 7/9
- ✓High quality earnings: Operating CF exceeds net income
- ✓Strong 5Y sales CAGR of 29.6%
- ✓Healthy dividend yield of 3.5%
- ✓Trading at only 1.2x book value
✗Weaknesses
- ✗Dividend payout exceeds 100% of earnings
- ✗Shares diluted 35.2% in last year
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
SW Price & Volume
Smurfit Westrock Plc (SW) stock price & volume — 10-year historical chart
Loading chart...
SW Growth Metrics
Smurfit Westrock Plc (SW) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Revenue CAGR
10 Years13.4%
5 Years29.59%
3 Years35.2%
TTM27%
Profit CAGR
10 Years5.74%
5 Years5.1%
3 Years-10.21%
TTM-25.99%
EPS CAGR
10 Years-2.37%
5 Years-13.01%
3 Years-29.53%
TTM-42.69%
Return on Capital
10 Years11.25%
5 Years10.23%
3 Years7.4%
Last Year5.97%
SW Recent Earnings
Smurfit Westrock Plc (SW) EPS & revenue vs analyst estimates — last 4 quarters
●Beat EPS 1/12 qtrs (13%)●Beat Revenue 3/12 qtrs (38%)
Q1 2026Latest
Feb 11, 2026EPS
$0.34
Est $0.48
-28.7%
Revenue
$7.6B
Est $7.6B
+0.1%
Q4 2025
Oct 29, 2025EPS
$0.58
Est $0.68
-14.7%
Revenue
$8.0B
Est $7.6B
+4.9%
Q3 2025
Jul 30, 2025EPS
$0.45
Est $0.59
-24.2%
Revenue
$7.9B
Est $7.9B
+0.0%
Q2 2025
May 1, 2025EPS
$0.73
Est $0.67
+9.4%
Revenue
$7.6B
Est $7.8B
-1.4%
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 11, 2026 | $0.34vs $0.48-28.7% | $7.6Bvs $7.6B+0.1% |
| Q4 2025 | Oct 29, 2025 | $0.58vs $0.68-14.7% | $8.0Bvs $7.6B+4.9% |
| Q3 2025 | Jul 30, 2025 | $0.45vs $0.59-24.2% | $7.9Bvs $7.9B+0.0% |
| Q2 2025 | May 1, 2025 | $0.73vs $0.67+9.4% | $7.6Bvs $7.8B-1.4% |
Based on last 12 quarters of dataView full earnings history →
SW Peer Comparison
Smurfit Westrock Plc (SW) competitors in Paperboard, Corrugated and Cartons — business model, growth, and fundamentals comparison
| Company | Market Cap | Stock Price | P/E Ratio (TTM) | Revenue Growth 1Y | Net Margin | Return on Equity (ROE) | FCF Yield | Debt / Equity |
|---|---|---|---|---|---|---|---|---|
 IP | 17.52B | 33.08 | -4.93 | 33.71% | -13.42% | -20.44% | 0.73 | |
 PKG | 19.93B | 223.43 | 26.04 | 7.23% | 8.6% | 16.73% | 0.95 | |
 GPK | 3.27B | 11.04 | 7.46 | -2.16% | 3.17% | 8.37% | 1.67 | |
 SON | 5.1B | 51.71 | 12.99 | 41.72% | 13.83% | 30.03% | 1.34 | |
 SEE | 6.21B | 42.15 | 12.29 | -0.61% | 9.43% | 48.39% | 3.31 | |
 CCK | 11.35B | 101.12 | 15.85 | 4.78% | 5.96% | 21.8% | 1.77 | |
 ATR | 8.05B | 125.11 | 21.28 | 5.42% | 9.98% | 18.64% | 0.56 | |
 SLGN | 4.25B | 40.26 | 14.91 | 10.73% | 4.31% | 12.47% | 2.03 |
Compare SW vs Peers
Smurfit Westrock Plc (SW) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
SW Income Statement
Smurfit Westrock Plc (SW) annual income statement — 10-year revenue, gross profit & net income history
10Y historyFree accessUpdated daily
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 10.27B | 10.23B | 9.05B | 8.53B | 10.48B | 12.62B | 10.95B | 20.38B | 31.18B | 31.23B |
| Revenue Growth % | 19.71% | -0.37% | -11.58% | -5.73% | 22.91% | 20.33% | -13.18% | 86.02% | 53.01% | 27% |
| Cost of Goods Sold | 7.21B | 6.85B | 6.04B | 5.66B | 8.13B | 9.56B | 8.19B | 16.33B | 25.14B | 25.5B |
| COGS % of Revenue | 70.17% | 66.95% | 66.79% | 66.31% | 77.56% | 75.78% | 74.75% | 80.13% | 80.62% | - |
| Gross Profit | 3.06B▲ 0% | 3.38B▲ 10.4% | 3B▼ 11.2% | 2.87B▼ 4.4% | 2.35B▼ 18.1% | 3.06B▲ 29.9% | 2.77B▼ 9.5% | 4.05B▲ 46.4% | 6.04B▲ 49.2% | 5.73B▲ 0% |
| Gross Margin % | 29.83% | 33.05% | 33.21% | 33.69% | 22.44% | 24.22% | 25.25% | 19.87% | 19.38% | 18.36% |
| Gross Profit Growth % | 18% | 10.39% | -11.16% | -4.36% | -18.13% | 29.87% | -9.47% | 46.38% | 49.23% | - |
| Operating Expenses | 2.11B | 2.19B | 2.12B | 1.98B | 1.25B | 1.6B | 1.52B | 3.08B | 3.82B | 3.81B |
| OpEx % of Revenue | 20.52% | 21.44% | 23.44% | 23.25% | 11.91% | 12.69% | 13.91% | 15.1% | 12.25% | - |
| Selling, General & Admin | 2.09B | 2.12B | 1.96B | 1.96B | 1.27B | 1.45B | 1.5B | 2.72B | 3.82B | 3.81B |
| SG&A % of Revenue | 20.38% | 20.7% | 21.66% | 23.02% | 12.1% | 11.48% | 13.67% | 13.35% | 12.25% | - |
| Research & Development | 0 | 0 | 8M | 8M | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | 0.09% | 0.09% | - | - | - | - | - | - |
| Other Operating Expenses | 14.4M | 75.5M | 153M | 11M | -20.21M | 152.23M | 26.27M | 358.13M | 0 | 0 |
| Operating Income | 956.16M▲ 0% | 1.19B▲ 24.3% | 884M▼ 25.6% | 891M▲ 0.8% | 1.1B▲ 24.0% | 1.46B▲ 31.7% | 1.24B▼ 14.6% | 972.06M▼ 21.8% | 2.22B▲ 128.8% | 1.87B▲ 0% |
| Operating Margin % | 9.31% | 11.61% | 9.77% | 10.45% | 10.53% | 11.53% | 11.35% | 4.77% | 7.13% | 6% |
| Operating Income Growth % | 11.55% | 24.3% | -25.62% | 0.79% | 23.95% | 31.75% | -14.59% | -21.78% | 128.79% | - |
| EBITDA | 1.44B | 1.67B | 1.32B | 1.35B | 1.59B | 1.98B | 1.77B | 2.39B | 4.77B | 3.82B |
| EBITDA Margin % | 13.98% | 16.3% | 14.64% | 15.8% | 15.18% | 15.71% | 16.14% | 11.71% | 15.31% | 12.23% |
| EBITDA Growth % | 12.66% | 16.14% | -20.55% | 1.74% | 18.04% | 24.55% | -10.78% | 34.9% | 100.15% | 23.28% |
| D&A (Non-Cash Add-back) | 479.88M | 479.3M | 441M | 457M | 486.74M | 526.72M | 525.36M | 1.41B | 2.55B | 1.95B |
| EBIT | 927.37M | -253.95M | 1.04B | 910M | 1.08B | 1.61B | 1.27B | 1.33B | 2.22B | 1.62B |
| Net Interest Income | -232.74M | -164.23M | -163.64M | -116.32M | -123.01M | -137.71M | -126.31M | -384.35M | -729M | -562M |
| Interest Income | 3.6M | 4.13M | 3.94M | 2.79M | 3.13M | 8.79M | 28.17M | 122.64M | 111M | 83M |
| Interest Expense | 236.34M | 168.36M | 167.59M | 119.11M | 126.14M | 146.5M | 154.48M | 506.99M | 840M | 479M |
| Other Income/Expense | -265.13M | -1.65B | -207M | -143M | -157.27M | -123.27M | -211.96M | -431.49M | -1.26B | -1.05B |
| Pretax Income | 691.03M▲ 0% | -462.14M▼ 166.9% | 677M▲ 246.5% | 748M▲ 10.5% | 947.13M▲ 26.6% | 1.33B▲ 40.6% | 1.03B▼ 22.6% | 540.57M▼ 47.6% | 959M▲ 77.4% | 653M▲ 0% |
| Pretax Margin % | 6.73% | -4.52% | 7.48% | 8.77% | 9.03% | 10.56% | 9.41% | 2.65% | 3.08% | 2.09% |
| Income Tax | 183.55M | 268.82M | 193M | 201M | 242.49M | 365.15M | 282.61M | 232.64M | 260M | 231M |
| Effective Tax Rate % | 26.56% | -58.17% | 28.51% | 26.87% | 25.6% | 27.42% | 27.42% | 43.04% | 27.11% | 35.38% |
| Net Income | 417M▲ 0% | -646M▼ 254.9% | 476M▲ 173.7% | 545M▲ 14.5% | 704.64M▲ 29.3% | 965.65M▲ 37.0% | 747.28M▼ 22.6% | 307.93M▼ 58.8% | 699M▲ 127.0% | 380M▲ 0% |
| Net Margin % | 4.06% | -6.31% | 5.26% | 6.39% | 6.72% | 7.65% | 6.82% | 1.51% | 2.24% | 1.22% |
| Net Income Growth % | -10.7% | -254.92% | 173.68% | 14.5% | 29.29% | 37.04% | -22.61% | -58.79% | 127% | -25.99% |
| Net Income (Continuing) | 423M | -639M | 484M | 547M | 704.64M | 966.59M | 748.19M | 307.93M | 699M | 382M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 181.16M | 149.85M | 41M | 13M | 12.99M | 14.01M | 16M | 27M | 27M | 25M |
| EPS (Diluted) | 1.76▲ 0% | -2.74▼ 255.7% | 2.00▲ 173.0% | 2.67▲ 33.5% | 2.71▲ 1.5% | 3.80▲ 40.2% | 2.87▼ 24.5% | 0.79▼ 72.5% | 1.33▲ 68.4% | 0.71▲ 0% |
| EPS Growth % | -10.66% | -255.68% | 172.99% | 33.5% | 1.5% | 40.22% | -24.47% | -72.47% | 68.35% | -42.69% |
| EPS (Basic) | 1.77 | -2.74 | 2.25 | 2.69 | 2.74 | 3.85 | 2.90 | 0.80 | 1.34 | - |
| Diluted Shares Outstanding | 237M | 236.01M | 238M | 251.09M | 260M | 261M | 260M | 389M | 526M | 538.89M |
| Basic Shares Outstanding | 237.2M | 236.01M | 237M | 248.8M | 257M | 258M | 258M | 386M | 522M | 510.53M |
| Dividend Payout Ratio | 54.95% | - | 56.01% | 58.68% | 50.66% | 36.14% | 52.32% | 211.09% | 109.58% | - |
SW Balance Sheet
Smurfit Westrock Plc (SW) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 3.55B | 3.38B | 2.68B | 3.26B | 4.07B | 4.5B | 4.57B | 10.05B | 10.44B | 10.55B |
| Cash & Short-Term Investments | 635.84M | 465.57M | 189M | 891M | 854.32M | 785.41M | 1B | 855M | 892M | 674M |
| Cash Only | 635.84M | 465.57M | 189M | 891M | 854.32M | 785.41M | 1B | 855M | 892M | 674M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 1.37B | 1.44B | 1.4B | 1.34B | 1.79B | 1.9B | 1.81B | 4.12B | 4.27B | 4.64B |
| Days Sales Outstanding | 48.58 | 51.47 | 56.56 | 57.21 | 62.2 | 55.01 | 60.18 | 73.75 | 49.96 | 54.9 |
| Inventory | 1.02B | 981.47M | 819M | 773M | 1.05B | 1.26B | 1.2B | 3.55B | 3.69B | 3.58B |
| Days Inventory Outstanding | 51.58 | 52.29 | 49.47 | 49.88 | 46.91 | 48.28 | 53.63 | 79.36 | 53.63 | 53.07 |
| Other Current Assets | 532.13M | 412.41M | 204M | 177M | 279.78M | 551.93M | 427.34M | 1.53B | 1.59B | 1.65B |
| Total Non-Current Assets | 7.25B | 7.48B | 7.25B | 7.03B | 7.63B | 7.96B | 9.48B | 33.7B | 34.72B | 34.62B |
| Property, Plant & Equipment | 3.89B | 4.13B | 4.37B | 4.26B | 4.71B | 4.99B | 6.17B | 22.68B | 23.23B | 22.9B |
| Fixed Asset Turnover | 2.64x | 2.48x | 2.07x | 2.00x | 2.23x | 2.53x | 1.78x | 0.90x | 1.34x | 1.35x |
| Goodwill | 2.74B | 2.7B | 2.38B | 2.34B | 2.51B | 2.54B | 2.84B | 6.82B | 7.22B | 7.19B |
| Intangible Assets | 171.56M | 261.95M | 233M | 208M | 210.83M | 215.73M | 218M | 1.12B | 1.06B | 1.04B |
| Long-Term Investments | 34M | 34M | 26M | 23M | 23.98M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 174.75M | 174.19M | 231M | 200M | 176.86M | 211.06M | -537.14M | 3.09B | 3.21B | 13.41B |
| Total Assets | 10.8B▲ 0% | 10.86B▲ 0.5% | 9.93B▼ 8.6% | 10.29B▲ 3.7% | 11.7B▲ 13.7% | 12.46B▲ 6.5% | 14.05B▲ 12.8% | 43.76B▲ 211.4% | 45.16B▲ 3.2% | 45.17B▲ 0% |
| Asset Turnover | 0.95x | 0.94x | 0.91x | 0.83x | 0.90x | 1.01x | 0.78x | 0.47x | 0.69x | 0.69x |
| Asset Growth % | 15.89% | 0.52% | -8.6% | 3.68% | 13.68% | 6.52% | 12.77% | 211.43% | 3.19% | 207.46% |
| Total Current Liabilities | 3.03B | 2.43B | 2.21B | 2.23B | 2.82B | 3.04B | 3.01B | 7.33B | 7.06B | 7.31B |
| Accounts Payable | 1.27B | 1.22B | 1.02B | 978M | 1.42B | 1.8B | 1.73B | 3.29B | 3.6B | 3.34B |
| Days Payables Outstanding | 64.46 | 64.91 | 61.55 | 63.11 | 63.64 | 68.81 | 77.03 | 73.55 | 52.23 | 48.59 |
| Short-Term Debt | 676M | 168M | 110M | 71M | 73.94M | 86.85M | 191M | 1.05B | 346M | 980M |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10M |
| Other Current Liabilities | 711.26M | 670.77M | 313M | 370M | 305.76M | 419.32M | 649M | 2.99B | 2.52B | 2.99B |
| Current Ratio | 1.17x | 1.39x | 1.21x | 1.46x | 1.44x | 1.48x | 1.52x | 1.37x | 1.48x | 1.48x |
| Quick Ratio | 0.84x | 0.99x | 0.84x | 1.11x | 1.07x | 1.07x | 1.12x | 0.89x | 0.95x | 0.95x |
| Cash Conversion Cycle | 35.7 | 38.85 | 44.48 | 43.98 | 45.47 | 34.47 | 36.77 | 79.56 | 51.36 | 59.38 |
| Total Non-Current Liabilities | 4.59B | 5.13B | 4.72B | 4.28B | 4.48B | 4.43B | 4.87B | 19.04B | 19.74B | 19.77B |
| Long-Term Debt | 0 | 3.36B | 3.2B | 2.86B | 3.3B | 3.31B | 3.64B | 12.54B | 13.43B | 0 |
| Capital Lease Obligations | 0 | 17M | 299M | 263M | 288.77M | 264.29M | 295M | 0 | 0 | 0 |
| Deferred Tax Liabilities | 177.56M | 197.9M | 0 | 0 | 0 | 0 | 280M | 3.6B | 3.3B | 13.64B |
| Other Non-Current Liabilities | 4.39B | 1.11B | 1.22B | 1.16B | 898.28M | 861.99M | 653M | 2.9B | 3.02B | 25.39B |
| Total Liabilities | 7.61B | 7.55B | 6.93B | 6.51B | 7.31B | 7.47B | 7.88B | 26.37B | 26.8B | 27.09B |
| Total Debt | 3.35B | 3.54B | 3.69B | 3.28B | 3.75B | 3.74B | 4.13B | 13.6B | 13.77B | 980M |
| Net Debt | -635.84M | 3.08B | 3.5B | 2.38B | 2.9B | 2.96B | 3.13B | 12.74B | 12.88B | 306M |
| Debt / Equity | 1.05x | 1.07x | 1.23x | 0.87x | 0.85x | 0.75x | 0.67x | 0.78x | 0.75x | 0.75x |
| Debt / EBITDA | 2.34x | 2.13x | 2.78x | 2.43x | 2.36x | 1.89x | 2.34x | 5.70x | 2.89x | 0.26x |
| Net Debt / EBITDA | -0.44x | 1.85x | 2.64x | 1.77x | 1.82x | 1.49x | 1.77x | 5.34x | 2.70x | 2.70x |
| Interest Coverage | 3.92x | -1.51x | 6.24x | 7.64x | 8.60x | 10.97x | 8.21x | 2.62x | 2.65x | 3.38x |
| Total Equity | 3.19B▲ 0% | 3.31B▲ 3.6% | 2.99B▼ 9.5% | 3.78B▲ 26.4% | 4.39B▲ 16.0% | 4.99B▲ 13.7% | 6.17B▲ 23.7% | 17.39B▲ 181.6% | 18.35B▲ 5.6% | 18.08B▲ 0% |
| Equity Growth % | 21.18% | 3.63% | -9.46% | 26.39% | 16.01% | 13.7% | 23.73% | 181.62% | 5.56% | 239.65% |
| Book Value per Share | 13.46 | 14.01 | 12.58 | 15.07 | 16.88 | 19.12 | 23.75 | 44.70 | 34.89 | 33.56 |
| Total Shareholders' Equity | 3.01B | 3.16B | 2.95B | 3.77B | 4.38B | 4.98B | 6.16B | 17.36B | 18.33B | 18.06B |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1M | 1M | 1M |
| Retained Earnings | 1.44B | 480.44M | 615M | 917M | 1.47B | 2.88B | 3.52B | 2.95B | 2.65B | 2.4B |
| Treasury Stock | 0 | -32.03M | -42M | -49M | -58.95M | -72.84M | -91M | -93M | -64M | 0 |
| Accumulated OCI | 0 | 0 | 393M | 256M | 318.75M | -1.13B | -847M | -1.45B | -348M | -401M |
| Minority Interest | 181.16M | 149.85M | 41M | 13M | 12.99M | 14.01M | 16M | 27M | 27M | 25M |
SW Cash Flow Statement
Smurfit Westrock Plc (SW) cash flow — operating, investing & free cash flow history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 891.38M | 1.18B | 1.3B | 1.53B | 1.17B | 1.43B | 1.56B | 1.48B | 2.89B | 2.89B |
| Operating CF Margin % | 8.68% | 11.55% | 14.4% | 17.98% | 11.16% | 11.36% | 14.23% | 7.28% | 9.26% | - |
| Operating CF Growth % | 15.47% | 32.56% | 10.25% | 17.73% | -23.71% | 22.46% | 8.79% | -4.87% | 94.67% | 443.42% |
| Net Income | 691.03M | -462.14M | 758.36M | 920M | 802.57M | 1.03B | 826M | 319M | 594.92M | 380M |
| Depreciation & Amortization | 479.88M | 479.3M | 606.01M | 685.08M | 653.64M | 564M | 580M | 1.46B | 2.17B | 2.67B |
| Stock-Based Compensation | 27.59M | 25.17M | 43.69M | 43.05M | 0 | 68M | 66M | 206M | 0 | 124M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 41M | -28M | -137M | -161.71M | -197M |
| Other Non-Cash Items | -175.16M | 1.25B | -159.06M | -231.23M | -159.57M | 42M | -44M | -20M | 222.99M | -530.45M |
| Working Capital Changes | -131.97M | -106.38M | 53.77M | 116.85M | -126.47M | -317M | 159M | -349M | 60.43M | 755.45M |
| Change in Receivables | -163.16M | -113.25M | 58.25M | 27.06M | -581.53M | -91M | 245M | -144M | 139.58M | 60.64M |
| Change in Inventory | -134.37M | -96.09M | 44.81M | 17.22M | -290.77M | -209M | 220M | 62M | 29.79M | 187.25M |
| Change in Payables | 0 | 0 | 0 | 0 | 737.56M | -33M | -260M | -273M | -19.58M | 37.24M |
| Cash from Investing | -581.86M | -1.2B | -823.33M | -612.52M | -1.19B | -1.02B | -931M | -2.11B | -1.82B | -2.29B |
| Capital Expenditures | -530.27M | -603.98M | -685.55M | -606.37M | -726.92M | -930M | -929M | -1.47B | -1.87B | -2.34B |
| CapEx % of Revenue | 5.16% | 5.9% | 7.58% | 7.11% | 6.93% | 7.37% | 8.48% | 7.19% | 5.98% | - |
| Acquisitions | -56.39M | -581.1M | -126.58M | -2.46M | -471.61M | -108M | -33M | -720M | 5.11M | -1M |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 4.8M | -14.87M | -11.2M | -3.69M | 5.91M | 18M | 31M | 72M | 36.6M | 46M |
| Cash from Financing | -207.55M | -80.07M | -704.59M | -78.72M | -16.55M | -431M | -479M | 607M | -1.1B | -1.24B |
| Debt Issued (Net) | 64.78M | 191.03M | -294.61M | -516.58M | 459.79M | -7M | -55M | 1.37B | 57.02M | -370M |
| Equity Issued (Net) | -10.8M | -11.44M | -23.52M | 777.33M | -26M | -74M | -30M | -27M | 0 | 0 |
| Dividends Paid | -229.14M | -243.65M | -266.6M | -319.79M | -356.96M | -349M | -391M | -650M | -765.99M | -876.02M |
| Share Repurchases | -12M | -11.44M | -25.76M | -19.68M | -26M | -74M | -30M | -27M | 0 | 0 |
| Other Financing | -32.39M | -16.01M | -119.86M | -19.68M | -93.38M | -1M | -3M | -83M | -395.76M | 6.02M |
| Net Change in Cash | 121.17M▲ 0% | -129.26M▼ 206.7% | -244.2M▼ 88.9% | 865.89M▲ 454.6% | 35.43M▼ 95.9% | -144M▼ 506.5% | 159M▲ 210.4% | -145M▼ 191.2% | 31.49M▲ 121.7% | -123M▲ 0% |
| Free Cash Flow | 341.92M▲ 0% | 549.07M▲ 60.6% | 594.81M▲ 8.3% | 901.55M▲ 51.6% | 468.06M▼ 48.1% | 503M▲ 7.5% | 630M▲ 25.2% | 17M▼ 97.3% | 1.02B▲ 5907.8% | 1.02B▲ 0% |
| FCF Margin % | 3.33% | 5.37% | 6.57% | 10.57% | 4.46% | 3.99% | 5.75% | 0.08% | 3.28% | 3.27% |
| FCF Growth % | 10.58% | 60.59% | 8.33% | 51.57% | -48.08% | 7.46% | 25.25% | -97.3% | 5907.76% | 1888.89% |
| FCF per Share | 1.44 | 2.33 | 2.50 | 3.59 | 1.80 | 1.93 | 2.42 | 0.04 | 1.94 | 1.94 |
| FCF Conversion (FCF/Net Income) | 2.14x | -1.83x | 2.74x | 2.81x | 1.66x | 1.48x | 2.09x | 4.82x | 4.13x | 2.69x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SW Key Ratios
Smurfit Westrock Plc (SW) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 14.32% | -19.89% | 15.11% | 16.09% | 17.25% | 20.59% | 13.39% | 2.61% | 3.91% | 2.08% |
| Return on Invested Capital (ROIC) | 12.49% | 14.5% | 10.3% | 10.56% | 12.31% | 14.33% | 10.81% | 3.7% | 5.44% | 5.44% |
| Gross Margin | 29.83% | 33.05% | 33.21% | 33.69% | 22.44% | 24.22% | 25.25% | 19.87% | 19.38% | 18.36% |
| Net Margin | 4.06% | -6.31% | 5.26% | 6.39% | 6.72% | 7.65% | 6.82% | 1.51% | 2.24% | 1.22% |
| Debt / Equity | 1.05x | 1.07x | 1.23x | 0.87x | 0.85x | 0.75x | 0.67x | 0.78x | 0.75x | 0.75x |
| Interest Coverage | 3.92x | -1.51x | 6.24x | 7.64x | 8.60x | 10.97x | 8.21x | 2.62x | 2.65x | 3.38x |
| FCF Conversion | 2.14x | -1.83x | 2.74x | 2.81x | 1.66x | 1.48x | 2.09x | 4.82x | 4.13x | 2.69x |
| Revenue Growth | 19.71% | -0.37% | -11.58% | -5.73% | 22.91% | 20.33% | -13.18% | 86.02% | 53.01% | 27% |
SW SEC Filings & Documents
Smurfit Westrock Plc (SW) SEC filings — annual & quarterly reports (10-K, 10-Q)
SW Frequently Asked Questions
Smurfit Westrock Plc (SW) stock FAQ — growth, dividends, profitability & financials explained
Growth & Financials
Smurfit Westrock Plc (SW) reported $31.23B in revenue for fiscal year 2025. This represents a 685% increase from $3.98B in 2004.
Smurfit Westrock Plc (SW) grew revenue by 53.0% over the past year. This is strong growth.
Yes, Smurfit Westrock Plc (SW) is profitable, generating $380.0M in net income for fiscal year 2025 (2.2% net margin).
Dividend & Returns
Yes, Smurfit Westrock Plc (SW) pays a dividend with a yield of 3.50%. This makes it attractive for income-focused investors.
Smurfit Westrock Plc (SW) has a return on equity (ROE) of 3.9%. This is below average, suggesting room for improvement.
Smurfit Westrock Plc (SW) generated $1.02B in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
Explore More SW
Smurfit Westrock Plc (SW) financial analysis — history, returns, DCA and operating performance tools
Full SW Stock Analysis
Analyst verdict, bull/bear case, risk factors and peer comparison
Total Return Calculator
Historical returns with dividends reinvested
DCA Calculator
Dollar cost averaging vs lump sum
Dividend History
Yield, growth, payout safety & DRIP
Earnings History
EPS trends, net income & profitability
Price History
Long-term charts & historical price data
Revenue History
Sales growth patterns & revenue breakdown
Financial Ratios
30 years of market, efficiency and balance-sheet ratios
Valuation
DCF intrinsic value, peer multiples & estimates