| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| SWSmurfit Westrock Plc | 22.63B | 43.33 | 54.85 | 86.02% | 2.47% | 3.89% | 0.08% | 0.78 |
| IPInternational Paper Company | 23.05B | 43.66 | 27.81 | -1.57% | -5.45% | -7.39% | 3.28% | 0.72 |
| PKGPackaging Corporation of America | 19.97B | 221.96 | 24.86 | 7.45% | 10.18% | 18.78% | 2.61% | 0.63 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Sales/Revenue | 9.05B | 8.53B | 10.48B | 12.62B | 10.95B | 20.38B |
| Revenue Growth % | - | -0.06% | 0.23% | 0.2% | -0.13% | 0.86% |
| Cost of Goods Sold | 6.04B | 5.66B | 8.13B | 9.56B | 8.19B | 16.33B |
| COGS % of Revenue | 0.67% | 0.66% | 0.78% | 0.76% | 0.75% | 0.8% |
| Gross Profit | 3B | 2.87B | 2.35B | 3.06B | 2.77B | 4.05B |
| Gross Margin % | 0.33% | 0.34% | 0.22% | 0.24% | 0.25% | 0.2% |
| Gross Profit Growth % | - | -0.04% | -0.18% | 0.3% | -0.09% | 0.46% |
| Operating Expenses | 2.12B | 1.98B | 1.25B | 1.6B | 1.52B | 3.08B |
| OpEx % of Revenue | 0.23% | 0.23% | 0.12% | 0.13% | 0.14% | 0.15% |
| Selling, General & Admin | 1.96B | 1.96B | 1.27B | 1.45B | 1.5B | 2.72B |
| SG&A % of Revenue | 0.22% | 0.23% | 0.12% | 0.11% | 0.14% | 0.13% |
| Research & Development | 8M | 8M | 0 | 0 | 0 | 0 |
| R&D % of Revenue | 0% | 0% | - | - | - | - |
| Other Operating Expenses | 153M | 11M | -20.21M | 152.23M | 26.27M | 358.13M |
| Operating Income | 884M | 891M | 1.1B | 1.46B | 1.24B | 972.06M |
| Operating Margin % | 0.1% | 0.1% | 0.11% | 0.12% | 0.11% | 0.05% |
| Operating Income Growth % | - | 0.01% | 0.24% | 0.32% | -0.15% | -0.22% |
| EBITDA | 1.32B | 1.35B | 1.59B | 1.98B | 1.77B | 2.39B |
| EBITDA Margin % | 0.15% | 0.16% | 0.15% | 0.16% | 0.16% | 0.12% |
| EBITDA Growth % | - | 0.02% | 0.18% | 0.25% | -0.11% | 0.35% |
| D&A (Non-Cash Add-back) | 441M | 457M | 486.74M | 526.72M | 525.36M | 1.41B |
| EBIT | 1.04B | 910M | 1.08B | 1.61B | 1.27B | 1.33B |
| Net Interest Income | -163.64M | -116.32M | -123.01M | -137.71M | -126.31M | -384.35M |
| Interest Income | 3.94M | 2.79M | 3.13M | 8.79M | 28.17M | 122.64M |
| Interest Expense | 167.59M | 119.11M | 126.14M | 146.5M | 154.48M | 506.99M |
| Other Income/Expense | -207M | -143M | -157.27M | -123.27M | -211.96M | -431.49M |
| Pretax Income | 677M | 748M | 947.13M | 1.33B | 1.03B | 540.57M |
| Pretax Margin % | 0.07% | 0.09% | 0.09% | 0.11% | 0.09% | 0.03% |
| Income Tax | 193M | 201M | 242.49M | 365.15M | 282.61M | 232.64M |
| Effective Tax Rate % | 0.7% | 0.73% | 0.74% | 0.73% | 0.72% | 0.57% |
| Net Income | 476M | 545M | 704.64M | 965.65M | 747.28M | 307.93M |
| Net Margin % | 0.05% | 0.06% | 0.07% | 0.08% | 0.07% | 0.02% |
| Net Income Growth % | - | 0.14% | 0.29% | 0.37% | -0.23% | -0.59% |
| Net Income (Continuing) | 484M | 547M | 704.64M | 966.59M | 748.19M | 307.93M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 41M | 13M | 12.99M | 14.01M | 16M | 27M |
| EPS (Diluted) | 2.24 | 2.67 | 3.09 | 3.80 | 3.22 | 0.79 |
| EPS Growth % | - | 0.19% | 0.16% | 0.23% | -0.15% | -0.75% |
| EPS (Basic) | 2.25 | 2.69 | 3.12 | 3.85 | 3.25 | 0.80 |
| Diluted Shares Outstanding | 238M | 251.09M | 260M | 261M | 260M | 389M |
| Basic Shares Outstanding | 237M | 248.8M | 257M | 258M | 258M | 386M |
| Dividend Payout Ratio | 0.56% | 0.59% | 0.51% | 0.36% | 0.52% | 2.11% |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Total Current Assets | 2.68B | 3.26B | 4.07B | 4.5B | 4.57B | 10.05B |
| Cash & Short-Term Investments | 189M | 891M | 854.32M | 785.41M | 1B | 855M |
| Cash Only | 189M | 891M | 854.32M | 785.41M | 1B | 855M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 1.4B | 1.34B | 1.79B | 1.9B | 1.81B | 4.12B |
| Days Sales Outstanding | 56.56 | 57.21 | 62.2 | 55.01 | 60.18 | 73.75 |
| Inventory | 819M | 773M | 1.05B | 1.26B | 1.2B | 3.55B |
| Days Inventory Outstanding | 49.47 | 49.88 | 46.91 | 48.28 | 53.63 | 79.36 |
| Other Current Assets | 204M | 177M | 279.78M | 551.93M | 427.34M | 1.53B |
| Total Non-Current Assets | 7.25B | 7.03B | 7.63B | 7.96B | 9.48B | 33.7B |
| Property, Plant & Equipment | 4.37B | 4.26B | 4.71B | 4.99B | 6.17B | 22.68B |
| Fixed Asset Turnover | 2.07x | 2.00x | 2.23x | 2.53x | 1.78x | 0.90x |
| Goodwill | 2.38B | 2.34B | 2.51B | 2.54B | 2.84B | 6.82B |
| Intangible Assets | 233M | 208M | 210.83M | 215.73M | 218M | 1.12B |
| Long-Term Investments | 26M | 23M | 23.98M | 0 | 0 | 0 |
| Other Non-Current Assets | 231M | 200M | 176.86M | 211.06M | -537.14M | 3.09B |
| Total Assets | 9.93B | 10.29B | 11.7B | 12.46B | 14.05B | 43.76B |
| Asset Turnover | 0.91x | 0.83x | 0.90x | 1.01x | 0.78x | 0.47x |
| Asset Growth % | - | 0.04% | 0.14% | 0.07% | 0.13% | 2.11% |
| Total Current Liabilities | 2.21B | 2.23B | 2.82B | 3.04B | 3.01B | 7.33B |
| Accounts Payable | 1.02B | 978M | 1.42B | 1.8B | 1.73B | 3.29B |
| Days Payables Outstanding | 61.55 | 63.11 | 63.64 | 68.81 | 77.03 | 73.55 |
| Short-Term Debt | 110M | 71M | 73.94M | 86.85M | 191M | 1.05B |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 313M | 370M | 305.76M | 419.32M | 649M | 2.99B |
| Current Ratio | 1.21x | 1.46x | 1.44x | 1.48x | 1.52x | 1.37x |
| Quick Ratio | 0.84x | 1.11x | 1.07x | 1.07x | 1.12x | 0.89x |
| Cash Conversion Cycle | 44.48 | 43.98 | 45.47 | 34.47 | 36.77 | 79.56 |
| Total Non-Current Liabilities | 4.72B | 4.28B | 4.48B | 4.43B | 4.87B | 19.04B |
| Long-Term Debt | 3.2B | 2.86B | 3.3B | 3.31B | 3.64B | 12.54B |
| Capital Lease Obligations | 299M | 263M | 288.77M | 264.29M | 295M | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 280M | 3.6B |
| Other Non-Current Liabilities | 1.22B | 1.16B | 898.28M | 861.99M | 653M | 2.9B |
| Total Liabilities | 6.93B | 6.51B | 7.31B | 7.47B | 7.88B | 26.37B |
| Total Debt | 3.69B | 3.28B | 3.75B | 3.74B | 4.13B | 13.6B |
| Net Debt | 3.5B | 2.38B | 2.9B | 2.96B | 3.13B | 12.74B |
| Debt / Equity | 1.23x | 0.87x | 0.85x | 0.75x | 0.67x | 0.78x |
| Debt / EBITDA | 2.78x | 2.43x | 2.36x | 1.89x | 2.34x | 5.70x |
| Net Debt / EBITDA | 2.64x | 1.77x | 1.82x | 1.49x | 1.77x | 5.34x |
| Interest Coverage | 5.27x | 7.48x | 8.76x | 9.93x | 8.04x | 1.92x |
| Total Equity | 2.99B | 3.78B | 4.39B | 4.99B | 6.17B | 17.39B |
| Equity Growth % | - | 0.26% | 0.16% | 0.14% | 0.24% | 1.82% |
| Book Value per Share | 12.58 | 15.07 | 16.88 | 19.12 | 23.75 | 44.70 |
| Total Shareholders' Equity | 2.95B | 3.77B | 4.38B | 4.98B | 6.16B | 17.36B |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 1M |
| Retained Earnings | 615M | 917M | 1.47B | 2.88B | 3.52B | 2.95B |
| Treasury Stock | -42M | -49M | -58.95M | -72.84M | -91M | -93M |
| Accumulated OCI | 393M | 256M | 318.75M | -1.13B | -847M | -1.45B |
| Minority Interest | 41M | 13M | 12.99M | 14.01M | 16M | 27M |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Cash from Operations | 1.3B | 1.53B | 1.17B | 1.43B | 1.56B | 1.48B |
| Operating CF Margin % | 0.14% | 0.18% | 0.11% | 0.11% | 0.14% | 0.07% |
| Operating CF Growth % | - | 0.18% | -0.24% | 0.22% | 0.09% | -0.05% |
| Net Income | 758.36M | 920M | 802.57M | 1.03B | 826M | 319M |
| Depreciation & Amortization | 606.01M | 685.08M | 653.64M | 564M | 580M | 1.46B |
| Stock-Based Compensation | 43.69M | 43.05M | 0 | 68M | 66M | 206M |
| Deferred Taxes | 0 | 0 | 0 | 41M | -28M | -137M |
| Other Non-Cash Items | -159.06M | -231.23M | -159.57M | 42M | -44M | -20M |
| Working Capital Changes | 53.77M | 116.85M | -126.47M | -317M | 159M | -349M |
| Change in Receivables | 58.25M | 27.06M | -581.53M | -91M | 245M | -144M |
| Change in Inventory | 44.81M | 17.22M | -290.77M | -209M | 220M | 62M |
| Change in Payables | 0 | 0 | 737.56M | -33M | -260M | -273M |
| Cash from Investing | -823.33M | -612.52M | -1.19B | -1.02B | -931M | -2.11B |
| Capital Expenditures | -685.55M | -606.37M | -726.92M | -930M | -929M | -1.47B |
| CapEx % of Revenue | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% |
| Acquisitions | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - |
| Other Investing | -11.2M | -3.69M | 5.91M | 18M | 31M | 72M |
| Cash from Financing | -704.59M | -78.72M | -16.55M | -431M | -479M | 607M |
| Debt Issued (Net) | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - |
| Dividends Paid | -266.6M | -319.79M | -356.96M | -349M | -391M | -650M |
| Share Repurchases | - | - | - | - | - | - |
| Other Financing | -119.86M | -19.68M | -93.38M | -1M | -3M | -83M |
| Net Change in Cash | - | - | - | - | - | - |
| Free Cash Flow | 594.81M | 901.55M | 468.06M | 503M | 630M | 17M |
| FCF Margin % | 0.07% | 0.11% | 0.04% | 0.04% | 0.06% | 0% |
| FCF Growth % | - | 0.52% | -0.48% | 0.07% | 0.25% | -0.97% |
| FCF per Share | 2.50 | 3.59 | 1.80 | 1.93 | 2.42 | 0.04 |
| FCF Conversion (FCF/Net Income) | 2.74x | 2.81x | 1.66x | 1.48x | 2.09x | 4.82x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 15.9% | 16.09% | 17.25% | 20.59% | 13.39% | 2.61% |
| Return on Invested Capital (ROIC) | 10.21% | 10.56% | 12.31% | 14.33% | 10.81% | 3.7% |
| Gross Margin | 33.21% | 33.69% | 22.44% | 24.22% | 25.25% | 19.87% |
| Net Margin | 5.26% | 6.39% | 6.72% | 7.65% | 6.82% | 1.51% |
| Debt / Equity | 1.23x | 0.87x | 0.85x | 0.75x | 0.67x | 0.78x |
| Interest Coverage | 5.27x | 7.48x | 8.76x | 9.93x | 8.04x | 1.92x |
| FCF Conversion | 2.74x | 2.81x | 1.66x | 1.48x | 2.09x | 4.82x |
| Revenue Growth | - | -5.73% | 22.91% | 20.33% | -13.18% | 86.02% |
| 2024 | |
|---|---|
| Packaging | 17.25B |
| Packaging Growth | - |
| Paper | 3.86B |
| Paper Growth | - |
| 2024 | |
|---|---|
| UNITED STATES | 7.31B |
| UNITED STATES Growth | - |
| Other Europe, MEA And APAC | 6.2B |
| Other Europe, MEA And APAC Growth | - |
| Other Americas | 2.33B |
| Other Americas Growth | - |
| MEXICO | 1.96B |
| MEXICO Growth | - |
| GERMANY | 1.71B |
| GERMANY Growth | - |
| FRANCE | 1.43B |
| FRANCE Growth | - |
| IRELAND | 172M |
| IRELAND Growth | - |
Smurfit Westrock Plc (SW) has a price-to-earnings (P/E) ratio of 54.8x. This suggests investors expect higher future growth.
Smurfit Westrock Plc (SW) reported $29.10B in revenue for fiscal year 2024. This represents a 222% increase from $9.05B in 2019.
Smurfit Westrock Plc (SW) grew revenue by 86.0% over the past year. This is strong growth.
Yes, Smurfit Westrock Plc (SW) is profitable, generating $718.1M in net income for fiscal year 2024 (1.5% net margin).
Yes, Smurfit Westrock Plc (SW) pays a dividend with a yield of 3.86%. This makes it attractive for income-focused investors.
Smurfit Westrock Plc (SW) has a return on equity (ROE) of 2.6%. This is below average, suggesting room for improvement.
Smurfit Westrock Plc (SW) generated $801.9M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.