Share Search
Visit the Share Search
Smurfit West Accounts Summary
| Date of Accounts | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Revenue | 31,179.00 | 21,109.00 | 12,093.00 | 12,815.00 | 10,107.00 |
| Operating Profit / Loss | 1,719.00 | 1,007.00 | 1,372.00 | 1,439.00 | 1,073.00 |
| Net Interest | -729.00 | -398.00 | -139.00 | -149.00 | -162.00 |
| Pre Tax Profit | 959.00 | 560.00 | 1,138.00 | 1,293.00 | 913.00 |
| Post Tax Profit | 699.00 | 319.00 | 826.00 | 945.00 | 679.00 |
| Profit for the Period | 699.00 | 319.00 | 826.00 | 945.00 | 679.00 |
| Equity Holders of Parent Company | 699.00 | 319.00 | 826.00 | 944.00 | 679.00 |
| Minority Interests | n/a | n/a | n/a | 1.00 | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 134.00 USX | 83.00 USX | 319.00 USX | 365.30 EUX | 263.90 EUX |
| Earnings per Share (Diluted) | 133.00 USX | 82.00 USX | 317.00 USX | 361.80 EUX | 261.10 EUX |
| Earnings per Share (Adjusted) | 134.00 USX | 83.00 USX | 319.00 USX | 444.10 EUX | 274.50 EUX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 134.00 USX | 83.00 USX | 319.00 USX | 365.30 EUX | 263.90 EUX |
| Earnings per Share (Diluted) | 133.00 USX | 82.00 USX | 317.00 USX | 361.80 EUX | 261.10 EUX |
| Earnings per Share (Adjusted) | 134.00 USX | 83.00 USX | 319.00 USX | 444.10 EUX | 274.50 EUX |
| Dividend per Share | 1.31 USD | 1.47 USD | 1.80 USD | 1.39 EUR | 1.25 EUR |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Non-Current Assets | |||||
| Intangible Assets | 8,277.00 | 7,939.00 | 3,060.00 | 2,672.00 | 2,722.00 |
| Property, Plant and Equipment | 23,232.00 | 22,675.00 | 5,791.00 | 4,976.00 | 4,611.00 |
| Investments | n/a | n/a | n/a | 26.00 | 24.00 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | 2.00 | 2.00 |
| Other Non-Current Assets | 3,209.00 | 3,090.00 | 630.00 | 297.00 | 278.00 |
| Total Non-Current Assets | 34,718.00 | 33,704.00 | 9,481.00 | 7,973.00 | 7,637.00 |
| Current Assets | |||||
| Inventories | 3,693.00 | 3,550.00 | 1,203.00 | 1,231.00 | 1,046.00 |
| Trade and Other Receivables | 4,268.00 | 4,117.00 | 1,806.00 | 2,399.00 | 2,137.00 |
| Cash at Bank and in Hand | 892.00 | 855.00 | 1,000.00 | 788.00 | 855.00 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 1,586.00 | 1,533.00 | 561.00 | 56.00 | 32.00 |
| Total Current Assets | 10,439.00 | 10,055.00 | 4,570.00 | 4,474.00 | 4,070.00 |
| Other Assets | n/a | n/a | n/a | 35.00 | n/a |
| Total Assets | 45,157.00 | 43,759.00 | 14,051.00 | 12,482.00 | 11,707.00 |
| Current Liabilities | |||||
| Borrowings | 346.00 | 1,053.00 | 78.00 | 180.00 | 165.00 |
| Other Current Liabilities | 6,718.00 | 6,280.00 | 2,928.00 | 2,847.00 | 2,662.00 |
| Total Current Liabilities | 7,064.00 | 7,333.00 | 3,006.00 | 3,027.00 | 2,827.00 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 13,427.00 | 12,542.00 | 3,669.00 | 3,600.00 | 3,589.00 |
| Provisions | 3,994.00 | 4,306.00 | 280.00 | 227.00 | 210.00 |
| Other Non-Current Liabilities | 2,318.00 | 2,191.00 | 922.00 | 590.00 | 689.00 |
| Total Non-Current Liabilities | 19,739.00 | 19,039.00 | 4,871.00 | 4,417.00 | 4,488.00 |
| Net Assets | 18,354.00 | 17,387.00 | 6,174.00 | 5,038.00 | 4,392.00 |
| Capital and Reserves | |||||
| Share Capital | 1.00 | 1.00 | n/a | n/a | n/a |
| Share Premium Account | n/a | n/a | n/a | 2,646.00 | 2,646.00 |
| Other Reserves | 15,671.00 | 14,409.00 | 2,637.00 | 236.00 | 260.00 |
| Retained Earnings | 2,655.00 | 2,950.00 | 3,521.00 | 2,143.00 | 1,473.00 |
| Shareholders Funds | 18,327.00 | 17,360.00 | 6,158.00 | 5,025.00 | 4,379.00 |
| Minority Interests / Other Equity | 27.00 | 27.00 | 16.00 | 13.00 | 13.00 |
| Total Equity | 18,354.00 | 17,387.00 | 6,174.00 | 5,038.00 | 4,392.00 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 5.51% | 4.77% | 11.35% | 11.23% | 10.62% |
| Return on Capital Employed | 6.06% | 3.50% | 17.88% | 22.63% | 19.08% |
| Dividend Cover | 1.02 | 0.57 | 2.10 | 3.19 | 2.19 |
| Dividend Yield | 3.40 | 2.50 | 3.60 | 3.90 | 2.70 |
| PE Ratio | 29.20 | 70.90 | 13.30 | 7.90 | 17.00 |
| PEG | n/a | n/a | n/a | 0.10 | n/a |
| Dividend per Share Growth | n/a% | 11.62% | 3.57% | -8.36% | -9.91% |
| Net Asset Value per Share | 19.29 USD | 18.09 USD | 5.96 USD | 4.53 EUR | 3.20 EUR |