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 - Unadjusted

    (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 1,055.00 1,293.00 1,075.00 892.00 38.00
Depreciation & Amortisation n/a n/a n/a n/a n/a
           
Operating Profit/(Loss) 1,055.00 1,293.00 1,075.00 892.00 38.00
Interest Payable n/a n/a (179.00) (179.00) (247.00)
Interest Receivable/Investment Income n/a n/a 17.00 35.00 884.00
           
Group Profit after Interest 1,055.00 1,293.00 913.00 748.00 675.00
Share of Assoc Cos/JV Profits n/a n/a n/a n/a 2.00
           
Profit Before Tax 1,055.00 1,293.00 913.00 748.00 677.00
Tax (296.00) (348.00) (234.00) (201.00) (193.00)
           
Profit After Tax 759.00 945.00 679.00 547.00 484.00
           
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
           
PROFIT FOR THE PERIOD 759.00 945.00 679.00 547.00 484.00
           
Attributable to:          
Equity Shareholders' Earnings 758.00 944.00 679.00 547.00 476.00
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 cn/a cn/a cn/a cn/a cn/a


Per Share Record - Unadjusted 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing EPS          
Earnings per Share - Basic 293.50¢ 365.30¢ 263.90¢ 227.90¢ 201.60¢
Earnings per Share - Diluted 291.20¢ 361.80¢ 261.10¢ 225.70¢ 200.00¢
Continuing and Discontinued EPS          
Earnings per Share - Basic 293.50¢ 365.30¢ 263.90¢ 227.90¢ 201.60¢
Earnings per Share - Diluted 291.20¢ 361.80¢ 261.10¢ 225.70¢ 200.00¢
           
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 9.36% 10.09% 10.64% 10.46% 0.42%
Tax Rate 28.06% 26.91% 25.63% 26.87% 28.59%
Return on Capital Employed 18.26% 22.63% 0.19% 18.79% 20.53%
Continuing Operations & Discontinued Operations          
Return on Equity (ROE) 13.13% 17.97% 0.15% 13.64% 14.85%
           
Financial Status          
Continuing Operations          
Interest Cover n/a n/a 6.10 5.18 3.74
Revenue per Share 4,368.99¢ 4,967.05¢ 39.70¢ 3,569.04¢ 3,833.90¢
Pre-Tax Profit per Share 408.92¢ 501.16¢ 3.59¢ 312.97¢ 286.86¢
           
Market Data          
Continuing Operations          
Earnings per Share Growth - Basic -20% 38% 16% 13% n/a
Earnings per Share Growth - Adjusted -22% 62% 20% 13% n/a
Earnings per Share Growth - Diluted -20% 39% 16% 13% n/a
PE Ratio - Adjusted 10.5 8.1 17.3 17.6 16.9
PEG - Adjusted n/a 0.1 0.9 1.4 n/a
Dividend Cover 2.30 3.19 2.19 1.16 7.23
Continuing Operations & Discontinued Operations          
Earnings per Share Growth - Basic -20% 13,613% -99% 13% n/a
Earnings per Share Growth - Adjusted -22% 15,928% -99% 13% n/a
Earnings per Share Growth - Diluted -20% 13,628% -99% 13% n/a
PE Ratio - Adjusted 10.5 8.1 1,710.9 17.6 16.9
PEG - Adjusted n/a 0.0 n/a 1.4 n/a
Dividend Cover 2.30 3.19 0.02 1.16 7.23
           
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