Smurfit Westrock Plc (LON:SWR)

Smurfit Westrock Ratios and Metrics

Market cap in millions GBP. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 4, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	14,086	22,294	8,289	7,965	10,214	8,835
Market Cap Growth	-35.18%	168.95%	4.07%	-22.02%	15.60%	29.66%
Enterprise Value	24,058	33,482	11,022	10,855	12,471	11,537
Last Close Price	27.32	41.50	28.77	27.14	34.58	28.49
PE Ratio	25.31	87.49	12.80	9.28	17.24	18.10
PS Ratio	0.61	1.32	0.87	0.71	1.16	1.16
PB Ratio	1.03	1.61	1.71	1.80	2.77	2.61
P/TBV Ratio	1.87	2.96	3.41	4.04	7.34	8.10
P/FCF Ratio	23.67	1641.78	16.76	19.08	37.68	13.08
P/OCF Ratio	6.36	18.82	6.77	6.70	12.78	7.91
EV/Sales Ratio	1.03	1.99	1.16	0.97	1.42	1.51
EV/EBITDA Ratio	7.19	14.75	7.09	5.72	9.44	9.42
EV/EBIT Ratio	16.10	30.42	10.02	7.60	13.68	14.15
EV/FCF Ratio	40.42	2465.72	22.28	26.00	46.01	17.08
Debt / Equity Ratio	0.76	0.84	0.67	0.75	0.86	0.87
Debt / EBITDA Ratio	3.17	4.53	1.92	1.65	2.39	2.26
Debt / FCF Ratio	17.64	859.65	6.55	7.97	11.63	4.35
Asset Turnover	0.69	0.73	0.88	1.01	0.95	0.84
Inventory Turnover	6.86	7.12	7.07	8.05	8.95	7.11
Quick Ratio	0.78	0.71	0.93	0.88	1.02	1.05
Current Ratio	1.48	1.37	1.52	1.48	1.44	1.46
Return on Equity (ROE)	4.10%	2.71%	14.34%	20.02%	17.25%	16.14%
Return on Assets (ROA)	2.75%	2.98%	6.39%	8.07%	6.17%	5.63%
Return on Capital (ROIC)	3.80%	4.07%	8.91%	11.56%	8.92%	8.28%
Return on Capital Employed (ROCE)	5.20%	3.80%	12.70%	17.10%	12.20%	11.30%
Earnings Yield	3.95%	1.14%	7.81%	10.77%	5.80%	5.53%
FCF Yield	4.23%	0.06%	5.97%	5.24%	2.65%	7.65%
Dividend Yield	4.80%	1.16%	4.58%	-	-	6.17%
Payout Ratio	111.23%	203.76%	47.39%	33.75%	45.51%	47.71%
Buyback Yield / Dilution	-62.09%	-49.61%	0.38%	-0.43%	-7.83%	-1.26%
Total Shareholder Return	-57.28%	-48.45%	4.96%	-0.43%	-7.83%	4.91%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.