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

44.40 0.79 −1.75%

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

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

Show all line items

Columns are period end dates · fundamentals updated 2 Nov 2026

Stockrow Weekly