1. Ireland Stocks

  2. •

    Consumer Cyclical

  3. •

    Packaging & Containers
Smurfit Westrock PLC

Smurfit Westrock PLC

SWR.L
Smurfit Westrock PLCGB flagLondon Stock Exchange
3,359.00
GBp
-48.00
- -
17.62BMarket Cap
Smurfit Westrock PLC
SWR.L
(London Stock Exchange)

Recent

price

3,359.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
40.55
42.95
43.31
47.98
43.11
38.21
36.51
43.71
43.36
42.95
43.9
44.53
52.36
46.87
54.92
59.69
58.5
Revenue per Share
0.3
1.2
1.42
1.13
1.29
1.89
1.99
2.13
-3.13
2.26
2.8
2.99
4.01
3.2
0.83
1.34
0.71
Basic EPS, GAAP
0.34
2.06
1.43
1.69
1.55
1.6
1.32
1.45
2.33
2.52
3.77
1.63
1.85
2.36
3.86
6.49
6.3
Free Cash Flow per Basic Share
- -
- -
0.3
0.42
0.57
0.66
0.74
0.98
1.03
1.13
1.34
1.33
1.35
1.52
1.69
1.72
1.71
Dividend per Share
-3.35
-1.99
-0.94
0.73
1.45
2.92
3.82
6.14
2.04
2.92
4.72
6.49
8.91
13.65
7.68
5.09
4.49
Book Value per Share
-1.66
-0.14
0.73
1.09
0.06
-0.85
0.11
1.18
1.45
1.79
6.34
7.36
9.83
12.07
24.58
19.29
18.47
Tangible Book Value per Share
219
222
224
229
228
232
235
235
236
236
239
257
258
258
384
522
534
Basic Weighted Avg Shares
8,880
9,535
9,701
10,988
9,829
8,866
8,581
10,272
10,233
10,135
10,491
11,443
13,509
12,093
21,109
31,179
31,235
Sales/Revenue/Turnover
7.55
8.24
8.34
8.42
8.82
9.52
10.17
9.45
12.35
11.74
10.81
10.62
12.8
12.26
6.91
7.13
6.17
Operating Margin (%)
517
487
467
514
445
410
418
480
479
606
685
626
564
580
1,464
2,550
2,675
Depreciation Expense
66
267
317
260
293
437
467
500
-739
533
670
769
1,034
825
319
699
380
Net Income, GAAP
43.69
27.09
21.32
33.33
33.33
31.05
29.97
26.56
- -
28.51
26.87
25.63
27.42
27.42
43.04
27.11
41.81
Effective Tax Rate (%)
0.75
2.8
3.27
2.36
2.98
4.93
5.44
4.87
-7.22
5.26
6.39
6.72
7.65
6.82
1.51
2.24
1.22
Profit Margin (%)
1,188
1,441
1,276
1,208
1,032
728
845
528
953
521
1,264
1,423
1,589
1,564
2,722
3,375
3,238
Working Capital
4,615
4,472
4,216
4,155
3,761
3,540
3,415
3,204
3,857
3,922
3,840
4,064
3,861
3,669
12,542
13,427
13,275
LT Debt
2,575
2,833
3,265
3,462
2,942
2,545
2,632
3,190
3,306
3,353
4,653
4,973
5,403
6,174
17,387
18,354
18,083
Total Equity
4.91
7.64
8.37
8.01
7.89
8.86
9.75
10.48
- -
11.31
10.14
9.96
13.21
11.02
4.09
5.17
3.5
Return on Invested Capital (%)
6.54
13.71
13.63
10.42
9.36
12.22
12.93
12.98
- -
14.14
15.82
15.79
18.55
13.88
5.18
7.94
5.13
Return on Capital (%)
- -
- -
- -
- -
118.02
86.92
59.34
42.77
-76.88
91.2
73.79
55
52.14
28.35
9.86
24.93
14
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
798
346
980
LT Borrowings
13,313
13,427
13,275
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
522
522
524
Market Capitalization
1,895,620
1,737,209
1,813,482

Working Capital

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
10,883
10,439
10,552
Cash, Cash Equivalents & STI
851
892
674
Accounts Receivable, Net
4,668
4,268
4,644
Inventories
3,781
3,693
3,583
Total Current Liabilities
7,345
7,064
7,314
Payables & Accruals
3,257
4,198
3,980
ST Debt
798
346
980
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
28.54%
43.4%
5.56%
Free Cash Flow
37.42%
51.99%
128.73%
Net Income, GAAP
-29.35%
17.35%
119.12%
Sales/Revenue/Turnover
15.76%
27.78%
47.7%
Total Cash Common Dividend
20.59%
25.14%
38.46%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
2,930
2,969
7,671
7,539
21,109
2025
7,656
7,940
8,003
7,580
31,179
2026
7,712
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.74
0.51
-0.3
0.28
0.83
2025
0.74
-0.05
0.47
0.19
1.34
2026
0.12
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
1.29
0.31
0.3
1.69
2025
0.43
0.4
0.43
0.44
1.72
2026
0.44
- -
- -
- -
- -
Similar Companies
Yunnan Energy New Material Co., Ltd. (002812.SZ)
Groupe Guillin S.A. (ALGIL.PA)
Unifoil Holdings, Inc. (UNFL)
Shanghai Xintonglian Packaging Co., Ltd. (603022.SS)
Oricon Enterprises Limited (ORICONENT.BO)
B&B Triplewall Containers Limited (BBTCL.BO)
Business
Smurfit Westrock plc is a global leader in sustainable paper-based packaging, specializing in the manufacture and supply of containerboard; corrugated containers; consumer packaging including folding cartons, graphic boards, and solid boards; kraft paper; sack paper; and complete Bag-in-Box and Pouch-Up packaging systems. The company offers a comprehensive portfolio of packaging solutions designed to meet diverse product protection, marketing, supply chain, and sustainability needs across sectors including food and beverage, healthcare, luxury goods, and e-commerce. Smurfit Westrock operates a vertically integrated business model with over 500 converting operations and 59 mills across 40 countries in Europe and the Americas, sourcing raw materials from its own paper mills, recycling, and forestry operations. Founded in 2024 through the merger of Ireland-based Smurfit Kappa Group plc and US-based WestRock Company, the company is headquartered in Dublin, with regional headquarters in Amsterdam and Miami. Recent major changes include the completion of the Smurfit Kappa-WestRock merger in July 2024, the subsequent reorganization into three distinct business segments aligned to operational strategy, a $400 million synergy program on track for completion by end of 2025, ongoing asset optimization including closure of underperforming facilities, and an increased focus on operational efficiencies and sustainability initiatives that emphasize renewable and recycled materials in its packaging products. The company’s latest innovations include expanded Bag-in-Box and Pouch-Up packaging solutions and the optimization of its corrugated box systems to enhance cost efficiency and sustainability outcomes. Smurfit Westrock is listed on the New York Stock Exchange (NYSE: SW) and the London Stock Exchange (LSE: SWR) and is recognized for leadership in sustainable packaging and circular economy principles.