Smurfit Kappa Group (CDI) (SKG)

Sector:

Manufacturing

Index:

FTSE 100

3,778.00p
   
  • Change Today:
    -30.00p
  • 52 Week High: 3,810.00
  • 52 Week Low: 2,554.00
  • Currency: UK Pounds
  • Shares Issued: 261.09m
  • Volume: 170,374
  • Market Cap: £9,864m
  • RiskGrade: 138

Income Statement - Normalised

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
Revenue 11,272.00 12,815.00 10,107.00 8,530.00 9,048.00
           
EBITDA 1,220.00 1,516.00 1,106.00 892.00 390.00
Depreciation & Amortisation n/a n/a n/a n/a 4.00
           
Operating Profit/(Loss) 1,220.00 1,516.00 1,106.00 892.00 394.00
Interest Payable n/a n/a (179.00) (179.00) (173.00)
Interest Receivable/Investment Income n/a n/a 17.00 35.00 864.00
           
Group Profit after Interest 1,220.00 1,516.00 944.00 748.00 1,085.00
Share of Assoc Cos/JV Profits n/a n/a n/a n/a 2.00
           
Profit Before Tax 1,220.00 1,516.00 944.00 748.00 1,087.00
Tax (318.00) (368.00) (238.00) (201.00) (215.00)
           
Profit After Tax 902.00 1,148.00 706.00 547.00 872.00
           
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
           
PROFIT FOR PERIOD 902.00 1,148.00 706.00 547.00 872.00
           
Attributable to:          
Equity Holders of Parent Company 901.00 1,147.00 706.00 547.00 864.00
Minority Interests (1.00) (1.00) n/a n/a (8.00)
           
Equity Dividends cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c901.00 c1,147.00 c706.00 c547.00 c864.00


Per Share Record - Normalised 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing EPS          
Earnings per Share - Basic 349.23¢ 444.57¢ 274.71¢ 228.87¢ 366.10¢
Earnings per Share - Diluted 346.54¢ 439.46¢ 271.54¢ 226.97¢ 366.10¢
Earnings per Share - Adjusted 348.70¢ 444.10¢ 274.50¢ 227.90¢ 201.60¢
Continuing and Discontinued EPS          
Earnings per Share - Basic 349.23¢ 444.57¢ 2.77¢ 228.87¢ 366.10¢
Earnings per Share - Diluted 346.54¢ 439.46¢ 2.74¢ 226.97¢ 366.10¢
Earnings per Share - Adjusted 348.70¢ 444.10¢ 274.50¢ 227.90¢ 201.60¢
           
Dividend per Share 151.90¢ 139.20¢ 125.40¢ 196.20¢ 27.90¢


Key Financals 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Shares in Issue (millions)          
Shares in Issue - Year End 263.32 264.00 257.00 239.00 237.89
Weighted Average 258.00 258.00 257.00 239.00 236.00
Diluted 260.00 261.00 260.00 241.00 236.00
           
Performance Ratios          
Continuing Operations          
Operating Margin 10.82% 11.83% 10.94% 10.46% 4.35%
Return on Capital Employed 17.78% 23.79% 0.20% 18.79% 9.18%
Continuing Operations & Discontinued Operations          
Return on Equity 15.61% 21.84% 0.16% 13.64% 26.96%
           
Financial Status          
Continuing Operations          
Interest Cover - Continuing n/a n/a 6.27 5.18 7.28
Revenue per Share 4,368.99¢ 4,967.05¢ 39.70¢ 3,569.04¢ 3,833.90¢
Pre-Tax Profit Per Share - Continuing 472.87¢ 587.60¢ 3.71¢ 312.97¢ 460.59¢
           
Market Data          
Continuing Operations          
Earnings Per Share Growth - Basic -21% 62% 20% -38% 25%
Earnings Per Share Growth - Diluted -21% 62% 20% -38% 25%
PE Ratio - Company Adjusted 10.4 8.1 17.3 17.5 9.3
PEG - Company Adjusted n/a 0.1 0.9 n/a 0.4
Dividend Cover 2.30 3.19 2.19 1.17 13.12
Continuing Operations & Discontinued Operations          
Earnings per Share - Company Adjusted -21% 15,933% -99% -38% 25%
Earnings per Share - Diluted -21% 15,934% -99% -38% 25%
PE Ratio - Company Adjusted 10.4 8.1 1,709.6 17.5 9.3
PEG - Company Adjusted n/a 0.0 n/a n/a 0.4
Dividend Cover 2.30 3.19 0.02 1.17 13.12
           
Market Capitalisation   (Millions) 8,215.58 8,107.42 10,426.49 8,212.04 6,946.34
Dividend per Share 151.90¢ 139.20¢ 125.40¢ 196.20¢ 27.90¢
Dividend Yield 4.2% 3.9% 2.6% 4.9% 0.8%
Dividend per Share Growth 9.12% 11.00% (36.09%) 603.23% (71.41%)

Key

* GAAP

a. Includes discontinued activities

b. Includes preference dividends

c. Not disclosed under IFRS

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page