Share Search
Visit the Share Search
Smurfit Kappa Accounts Summary
| Date of Accounts | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
| Revenue | 11,272.00 | 12,815.00 | 10,107.00 | 8,530.00 | 9,048.00 |
| Operating Profit / Loss | 1,251.00 | 1,439.00 | 1,073.00 | 891.00 | 884.00 |
| Net Interest | -198.00 | -149.00 | -162.00 | -144.00 | -209.00 |
| Pre Tax Profit | 1,055.00 | 1,293.00 | 913.00 | 748.00 | 677.00 |
| Post Tax Profit | 759.00 | 945.00 | 679.00 | 547.00 | 484.00 |
| Profit for the Period | 759.00 | 945.00 | 679.00 | 547.00 | 484.00 |
| Equity Holders of Parent Company | 758.00 | 944.00 | 679.00 | 547.00 | 476.00 |
| Minority Interests | 1.00 | 1.00 | n/a | n/a | 8.00 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 293.50 EUX | 365.30 EUX | 263.90 EUX | 227.90 EUX | 201.60 EUX |
| Earnings per Share (Diluted) | 291.20 EUX | 361.80 EUX | 261.10 EUX | 225.70 EUX | 200.00 EUX |
| Earnings per Share (Adjusted) | 348.70 EUX | 444.10 EUX | 274.50 EUX | 227.90 EUX | 201.60 EUX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 293.50 EUX | 365.30 EUX | 263.90 EUX | 227.90 EUX | 201.60 EUX |
| Earnings per Share (Diluted) | 291.20 EUX | 361.80 EUX | 261.10 EUX | 225.70 EUX | 200.00 EUX |
| Earnings per Share (Adjusted) | 348.70 EUX | 444.10 EUX | 274.50 EUX | 227.90 EUX | 201.60 EUX |
| Dividend per Share | 1.52 EUR | 1.39 EUR | 1.25 EUR | 1.96 EUR | n/a EUR |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
| Non-Current Assets | |||||
| Intangible Assets | 2,670.00 | 2,672.00 | 2,722.00 | 2,552.00 | 2,616.00 |
| Property, Plant and Equipment | 5,482.00 | 4,976.00 | 4,611.00 | 4,150.00 | 4,266.00 |
| Investments | 29.00 | 26.00 | 24.00 | 23.00 | 26.00 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | 2.00 | 2.00 | n/a | n/a |
| Other Non-Current Assets | 366.00 | 297.00 | 278.00 | 307.00 | 337.00 |
| Total Non-Current Assets | 8,547.00 | 7,973.00 | 7,637.00 | 7,032.00 | 7,245.00 |
| Current Assets | |||||
| Inventories | 1,023.00 | 1,231.00 | 1,046.00 | 773.00 | 819.00 |
| Trade and Other Receivables | 2,084.00 | 2,399.00 | 2,137.00 | 1,535.00 | 1,634.00 |
| Cash at Bank and in Hand | 905.00 | 788.00 | 855.00 | 891.00 | 189.00 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 69.00 | 56.00 | 32.00 | 59.00 | 38.00 |
| Total Current Assets | 4,081.00 | 4,474.00 | 4,070.00 | 3,258.00 | 2,680.00 |
| Other Assets | n/a | 35.00 | n/a | n/a | n/a |
| Total Assets | 12,628.00 | 12,482.00 | 11,707.00 | 10,290.00 | 9,925.00 |
| Current Liabilities | |||||
| Borrowings | 175.00 | 180.00 | 165.00 | 154.00 | 185.00 |
| Other Current Liabilities | 2,519.00 | 2,847.00 | 2,662.00 | 2,076.00 | 2,030.00 |
| Total Current Liabilities | 2,694.00 | 3,027.00 | 2,827.00 | 2,230.00 | 2,215.00 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 3,570.00 | 3,600.00 | 3,589.00 | 3,122.00 | 3,501.00 |
| Provisions | 212.00 | 227.00 | 210.00 | 241.00 | 253.00 |
| Other Non-Current Liabilities | 578.00 | 590.00 | 689.00 | 914.00 | 963.00 |
| Total Non-Current Liabilities | 4,360.00 | 4,417.00 | 4,488.00 | 4,277.00 | 4,717.00 |
| Net Assets | 5,574.00 | 5,038.00 | 4,392.00 | 3,783.00 | 2,993.00 |
| Capital and Reserves | |||||
| Share Capital | n/a | n/a | n/a | n/a | n/a |
| Share Premium Account | 2,646.00 | 2,646.00 | 2,646.00 | 2,646.00 | 1,986.00 |
| Other Reserves | 311.00 | 236.00 | 260.00 | 207.00 | 351.00 |
| Retained Earnings | 2,603.00 | 2,143.00 | 1,473.00 | 917.00 | 615.00 |
| Shareholders Funds | 5,560.00 | 5,025.00 | 4,379.00 | 3,770.00 | 2,952.00 |
| Minority Interests / Other Equity | 14.00 | 13.00 | 13.00 | 13.00 | 41.00 |
| Total Equity | 5,574.00 | 5,038.00 | 4,392.00 | 3,783.00 | 2,993.00 |
| 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
| Operating Margin | 11.10% | 11.23% | 10.62% | 10.45% | 9.77% |
| Return on Capital Employed | 18.26% | 22.63% | 19.08% | 18.79% | 20.53% |
| Dividend Cover | 2.30 | 3.19 | 2.19 | 1.16 | 7.23 |
| Dividend Yield | 4.20 | 3.90 | 2.60 | 4.90 | 0.80 |
| PE Ratio | 10.50 | 8.10 | 17.30 | 17.70 | 17.00 |
| PEG | n/a | 0.30 | n/a | n/a | n/a |
| Dividend per Share Growth | n/a% | -8.36% | -9.91% | 56.46% | -85.78% |
| Net Asset Value per Share | 11.15 EUR | 9.09 EUR | 6.41 EUR | 4.73 EUR | 1.45 EUR |