Saturday 17 October 2026 Export SW’s income statement to Excel — free account

Smurfit Westrock PLC

SW Consumer Cyclical Packaging & Containers

Smurfit Westrock PLC’s revenue for fiscal 2025 (year ended December 2025) was $31.2 billion, up 47.7% from fiscal 2024. In the quarter to June 2026, revenue grew 1.15%, EPS grew 440.0%, free cash flow was flat and total debt fell 1.39%, each against the same quarter a year earlier. Member of the S&P 500; dividend growth for five consecutive years.

41.16 0.08 −0.19%

Follow SW

Alert me

Market cap: $21.6B
P/E: 43.3×
Fwd P/E: 18.6×
Dividend yield: 4.34%
F-score: 6/9
Altman Z: 1.44
Beneish M: −2.63
Dividend safety: 28/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

	Older periods	Sep '25	Dec '25	Mar '26	Jun '26
P/E ratio Full definition →	+8 more quarters Free account	29.56	28.64	54.59	48.69
P/S ratio Full definition →		0.71	0.65	0.67	0.77
P/FCF ratio Full definition →		25.81	16.65	19.98	23.17
P/Operating CF Full definition →		19.61	16.89	102.16	31.69
P/B ratio Full definition →		1.20	1.10	1.15	1.34
Price to Tangible BV Full definition →		2.18	2.00	2.11	2.46
EV/Sales Full definition →		1.14	1.06	1.10	1.20
EV/EBITDA Full definition →		8.45	7.75	8.41	8.95
EV/Operating CF Full definition →		11.91	9.75	10.24	11.44
EV/FCF Full definition →		41.21	27.28	33.00	36.07
Quick Ratio Full definition →		0.75	0.73	0.73	0.75
Current Ratio Full definition →		1.48	1.48	1.44	1.45
Net Debt/EBITDA Full definition →		11.19	12.11	13.84	13.66
Debt/Assets Full definition →		30.97%	30.50%	31.56%	31.34%
Debt/Equity Full definition →		0.76	0.75	0.79	0.78
Asset Turnover Full definition →		0.69	0.70	0.70	0.69
Operating CF/Net income Full definition →		4.61	12.32	3.14	8.60
Capex/Depreciation Full definition →		(0.90)	(0.87)	(0.84)	(0.67)
Interest Coverage Full definition →		2.97	1.92	1.52	1.73
Research and Development Expense of Revenue Full definition →		0.00%	0.00%	0.00%	0.00%
Selling, General and Administrative Expense of Revenue Full definition →		12.03%	12.14%	12.46%	12.08%
Intangible Assets out of Total Assets Full definition →		0.18	0.18	0.18	0.18
Share Based Compensation of Revenue Full definition →		0.44%	0.33%	0.36%	0.34%
Graham Net Nets Full definition →		(0.73)	(0.81)	(0.79)	(0.67)
Graham Number Full definition →		33.85	32.68	23.83	27.14
Earnings Yield Full definition →		3.38%	3.49%	1.83%	2.05%
Free Cash Flow Yield Full definition →		3.87%	6.00%	5.00%	4.32%
Revenue per Share Full definition →		15.33	14.52	14.75	15.33
Operating CF per Share Full definition →		2.17	2.29	0.39	1.46
Capex per Share Full definition →		(1.14)	(1.12)	(1.18)	(0.87)
Free Cash Flow per Share Full definition →		1.03	1.17	(0.79)	0.59
Cash per Share Full definition →		1.63	1.71	1.29	1.29
Shareholders Equity per Share Full definition →		35.36	35.16	34.58	34.47
Interest Debt per Share Full definition →		0.00	0.00	0.00	0.00
Book value per Share Full definition →		35.36	35.16	34.58	34.47
Free Cash Flow Full definition →		538.00	609.00	(411.00)	310.00
Working Capital Full definition →		3,538.00	3,375.00	3,238.00	3,342.00
Capital Expenditures Full definition →		(595.00)	(586.00)	(615.00)	(455.00)
Net Current Asset Value Full definition →		(16,227.00)	(16,364.00)	(16,535.00)	(16,323.00)
EV/EBIT Full definition →		20.50	19.24	24.26	25.54
Capex to Sales Full definition →		0.07	0.08	0.08	0.06
Price to Operating Income Full definition →		12.84	11.74	14.69	16.41
Other line items
Average Receivables Full definition →		4,640.50	4,192.50	4,596.00	4,883.00
Average Payables Full definition →		3,307.00	3,443.50	3,257.50	3,423.50
Average Inventory Full definition →		3,683.00	3,621.50	3,626.50	3,693.00
Average Assets Full definition →		45,299.00	44,458.00	44,909.50	45,473.50
Average Common Equity Full definition →		18,225.50	17,870.50	17,986.00	18,192.00

Show all line items

Columns are period end dates · fundamentals updated 28 Sep 2026

Stockrow Weekly