Friday 6 November 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.

Revenue: +1.97%
EPS: −11.9%
Free cash flow: −29.4%
Total debt: −0.44%

Quarter to September 2026, against a year earlier

44.27 0.24 −0.54%

Follow SW

Alert me

Market cap: $23.3B
P/E: 49.6×
Fwd P/E: 29.4×
Dividend yield: 4.03%
F-score: 6/9
Altman Z: 1.44
Beneish M: −2.63
Dividend safety: 28/100

Overview Business Profile Earnings & Analysis Valuation Filings

	Older periods	Dec '25	Mar '26	Jun '26	Sep '26
P/E ratio Full definition →	+8 more quarters Free account	28.64	54.59	48.69	49.31
P/S ratio Full definition →		0.65	0.67	0.77	0.74
P/FCF ratio Full definition →		16.65	19.98	23.17	26.25
P/Operating CF Full definition →		16.89	102.16	31.69	26.67
P/B ratio Full definition →		1.10	1.15	1.34	1.29
Price to Tangible BV Full definition →		2.00	2.11	2.46	2.36
EV/Sales Full definition →		1.06	1.10	1.20	1.16
EV/EBITDA Full definition →		7.75	8.41	8.95	8.69
EV/Operating CF Full definition →		9.75	10.24	11.44	12.06
EV/FCF Full definition →		27.28	33.00	36.07	41.26
Quick Ratio Full definition →		0.73	0.73	0.75	0.75
Current Ratio Full definition →		1.48	1.44	1.45	1.48
Net Debt/EBITDA Full definition →		12.11	13.84	13.66	0.00
Debt/Assets Full definition →		30.50%	31.56%	31.34%	31.12%
Debt/Equity Full definition →		0.75	0.79	0.78	0.78
Asset Turnover Full definition →		0.70	0.70	0.69	0.69
Operating CF/Net income Full definition →		12.32	3.14	8.60	3.94
Capex/Depreciation Full definition →		(0.87)	(0.84)	(0.67)	(0.73)
Interest Coverage Full definition →		1.92	1.52	1.73	2.80
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 →		12.14%	12.46%	12.08%	11.36%
Intangible Assets out of Total Assets Full definition →		0.18	0.18	0.18	0.18
Share Based Compensation of Revenue Full definition →		0.33%	0.36%	0.34%	0.26%
Graham Net Nets Full definition →		(0.81)	(0.79)	(0.67)	(0.69)
Graham Number Full definition →		32.68	23.83	27.14	26.19
Earnings Yield Full definition →		3.49%	1.83%	2.05%	2.03%
Free Cash Flow Yield Full definition →		6.00%	5.00%	4.32%	3.81%
Revenue per Share Full definition →		14.52	14.75	15.33	15.44
Operating CF per Share Full definition →		2.29	0.39	1.46	1.65
Capex per Share Full definition →		(1.12)	(1.18)	(0.87)	(0.93)
Free Cash Flow per Share Full definition →		1.17	(0.79)	0.59	0.72
Cash per Share Full definition →		1.71	1.29	1.29	1.37
Shareholders Equity per Share Full definition →		35.16	34.58	34.47	34.08
Interest Debt per Share Full definition →		0.00	0.00	0.00	0.00
Book value per Share Full definition →		35.16	34.58	34.47	34.08
Free Cash Flow Full definition →		609.00	(411.00)	310.00	380.00
Working Capital Full definition →		3,375.00	3,238.00	3,342.00	3,590.00
Capital Expenditures Full definition →		(586.00)	(615.00)	(455.00)	(494.00)
Net Current Asset Value Full definition →		(16,364.00)	(16,535.00)	(16,323.00)	(15,997.00)
EV/EBIT Full definition →		19.24	24.26	25.54	25.48
Capex to Sales Full definition →		0.08	0.08	0.06	0.06
Price to Operating Income Full definition →		11.74	14.69	16.41	16.21
Other line items
Average Receivables Full definition →		4,192.50	4,596.00	4,883.00	4,807.00
Average Payables Full definition →		3,443.50	3,257.50	3,423.50	3,389.00
Average Inventory Full definition →		3,621.50	3,626.50	3,693.00	3,774.50
Average Assets Full definition →		44,458.00	44,909.50	45,473.50	45,357.00
Average Common Equity Full definition →		17,870.50	17,986.00	18,192.00	18,236.50

Show all line items

Columns are period end dates · fundamentals updated 2 Nov 2026

Stockrow Weekly