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

Insider Decisions trades per month

Total sells 3.36

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	3	—	—	—	—	—	—	—	—

Insider Ownership 0.38%

Capital & Financial Ratios $m

Market Cap 21,560.00

Revenue 31,326.00

Net Income 494.00

Free Cash Flow 1,046.00

Net Debt 13,487.00

Current Ratio 1.45

Debt/Equity 0.78

P/E ratio 43.33

Fwd P/E 18.60

P/S ratio 0.69

P/B ratio 1.19

Past 5Y EPS Growth —

This Y EPS Growth 5.03%

Next Y EPS Growth 65.29%

Next Y revenue growth 3.20%

Next 5Y EPS Growth 25.44%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 81.33%

10-year low 10-year high

P/S against its own 10 years 67.90%

10-year low 10-year high

P/B against its own 10 years 74.79%

10-year low 10-year high

EV/Sales against its own 10 years 67.38%

10-year low 10-year high

EV/FCF against its own 10 years 76.93%

10-year low 10-year high

Dividends

Payout Ratio 1.90

Annual Dividend Rate 1.79

Annual Dividend Yield 4.34%

	total	individual payouts
2028	Powerpack
2027	Powerpack
2026	1.84	0.45 0.45 0.45
2025	1.72	0.43 0.43 0.43 0.43
2024	1.21	0.30 0.30 0.30 0.30
2023	1.13	0.28 0.28 0.28 0.30
2022	1.03	0.25 0.25 0.25 0.28
2021	0.93	0.20 0.24 0.24 0.25
2020	1.07	0.47 0.20 0.20 0.20
2019	1.83	0.46 0.46 0.46 0.47
2018	1.75	0.43 0.43 0.43 0.46
2017	1.63	0.40 0.40 0.40 0.43
2016	1.45	0.34 0.34 0.38 0.40

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	393	855	892	677
Receivables	2,592	4,117	4,268	4,922
Inventory	2,332	3,550	3,693	3,612
Other	1,676	1,533	1,586	1,607
	6,993	10,055	10,439	10,818

	2023	2024	2025	Q'26
Payables	2,124	3,290	3,597	3,467
ST’ Debt	533	1,053	346	931
Other	1,738	1,393	1,523	1,607
	4,919	7,333	7,064	7,476

Compound Annual Growth %

	10y	5y	3y
Sales	7.69%	7.96%	15.36%
Cash Flow	8.77%	10.92%	22.89%
Earnings	(0.13%)	(5.84%)	0.00%
Book Value	6.44%	9.44%	22.04%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	7,712	8,031	—	—	—
’25	7,656	7,940	8,003	7,580	31,179
’24	2,930	2,969	7,671	7,539	21,109
’23	—	—	—	4,620	12,093
’23	5,278	5,121	2,915	—	20,310
’22	—	—	—	4,923	13,509
’22	5,382	5,520	5,402	4,952	21,257

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	204	765	—	—	—
’25	235	829	1,133	1,195	3,392
’24	42	340	320	781	1,483
’23	—	—	—	(673)	1,559
’23	550	694	948	—	1,828
’22	—	—	—	266	1,433
’22	643	837	540	253	2,020

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(411)	310	—	—	—
’25	(242)	307	538	609	1,212
’24	(166)	166	(180)	258	78
’23	—	—	—	(262)	647
’23	5	442	298	—	713
’22	—	—	—	(12)	516
’22	313	625	250	104	1,188

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	0.12	0.17	—	—	—
’25	0.73	(0.05)	0.47	0.18	1.33
’24	0.73	0.51	(0.30)	0.28	0.82
’23	—	—	—	(0.09)	3.18
’23	(7.85)	0.79	0.88	—	(6.43)
’22	—	—	—	0.18	3.61
’22	0.15	1.47	1.34	0.68	3.63

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	21.02	22.77	25.11	26.33	21.36	45.85	26.17	30.62	35.42	32.73	Analyst estimates 2026–2028 Powerpack
	High	27.68	33.27	45.49	38.15	47.46	60.07	58.32	45.70	56.99	56.05
People
People	Employees	39,000	44,800	45,100	51,100	49,300	49,900	50,500	56,100	100,000	97,000
	Revenue/emp, $m	0.36	0.33	0.36	0.36	0.36	0.38	0.00	0.00	0.21	0.32
Income, $m
Income, $m	Revenue	14,172	14,860	16,285	18,289	17,579	18,746	13,509	12,093	21,109	31,179
	Gross margin, %	19.47	18.29	20.64	20.50	18.19	18.27	24.22	25.25	19.87	19.38
	EBT	245	858	1,035	1,145	(523)	1,086	1,426	1,138	560	959
	EBT margin, %	1.73	5.77	6.35	6.26	(2.97)	5.79	10.56	9.41	2.65	3.08
	Net income	(390)	699	1,909	868	(686)	843	1,035	826	319	699
	Depreciation	1,142	1,112	1,252	1,511	2,820	1,460	576	580	1,464	2,550
Per share, $
Per share, $	Revenue	55.79	58.92	63.74	71.27	67.82	70.69	52.36	46.87	54.69	59.73
	Earnings	(1.53)	2.77	7.47	3.38	(2.65)	3.18	3.61	3.20	0.83	1.34
	Cash flow	6.65	5.80	7.56	9.00	7.99	8.60	5.55	6.04	3.84	6.50
	Capex	(3.01)	(2.86)	(3.79)	(4.77)	(3.61)	(3.04)	(3.55)	(3.53)	(3.64)	(4.18)
	Free cash flow	3.63	2.94	3.77	4.23	4.38	5.56	2.00	2.51	0.20	2.32
	Book value	38.70	41.18	44.94	45.53	41.08	44.08	0.00	23.93	45.04	35.16
	Shares, m	254	252	256	257	259	265	258	258	386	522
Valuation, ×
Valuation, ×	P/E	0.00	11.84	5.56	8.95	0.00	16.38	12.14	0.00	43.88	28.64
	P/S	0.47	0.56	0.64	0.42	0.58	0.72	0.46	0.56	0.98	0.65
	P/B	0.68	0.80	0.91	0.66	0.95	1.16	0.84	1.64	1.20	1.10
	EV/Sales	0.85	0.98	1.00	0.96	1.10	1.14	0.88	0.72	1.59	1.06
	EV/FCF	9.66	13.36	16.10	15.22	16.12	10.60	15.95	26.66	429.87	27.28
Cash, $m
Cash, $m	Operating cash flow	1,688	1,464	1,931	2,310	2,071	2,280	1,433	1,559	1,483	3,392
	Capex	(765)	(722)	(969)	(1,224)	(937)	(806)	(917)	(912)	(1,405)	(2,180)
	Free cash flow	923	741	963	1,086	1,134	1,474	516	647	78	1,212
Balance, $m
Balance, $m	Working capital	1,730	1,481	1,452	1,539	2,016	2,016	2,083	1,564	2,722	3,375
	Total debt	5,789	6,555	6,415	10,063	9,431	8,194	7,787	3,747	13,595	13,773
	Net debt	5,423	6,251	5,778	9,912	9,180	7,903	7,527	2,747	12,740	12,881
	Shareholders’ equity	9,830	10,386	11,482	11,684	10,648	11,690	11,420	6,174	17,387	18,354
Returns, %
Returns, %	ROA	(1.64)	2.94	7.56	3.11	(2.34)	2.89	7.28	3.98	1.10	1.57
	ROIC	1.76	2.94	4.30	4.32	(0.81)	4.09	0.00	9.61	2.09	3.44
	ROE	(3.67)	7.01	17.43	7.45	(6.19)	7.51	0.00	10.14	2.71	3.91

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 28 Sep 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
SW Smurfit Westrock PLC	$21.6B	43.3×	18.6×	+1.15% (above 0%: growing)	n/m	+0.98% (above 0%: growing)	17.42%	3.85%
PKG Packaging Corporation of America	$20.7B	30.6×	22.6×	+14.67% (above 0%: growing)	−19.40% (below 0%: shrinking)	+5.30% (above 0%: growing)	20.58%	11.70%	Compare
AMCR Amcor PLC	$20.2B	18.5×	11.8×	+25.90% (above 0%: growing)	n/m	+54.49% (above 0%: growing)	20.90%	10.10%	Compare
IP International Paper Company	$18.1B	— (loss-making)	25.3×	−2.25% (below 0%: shrinking)	n/m	−95.31% (below 0%: shrinking)	27.65%	1.42%	Compare
BALL Ball Corporation	$16.6B	17.9×	15.0×	+19.74% (above 0%: growing)	+7.79% (above 0%: growing)	+97.88% (above 0%: growing)	17.44%	8.68%	Compare
AVY Avery Dennison Corporation	$13.3B	19.2×	16.3×	+10.92% (above 0%: growing)	+10.79% (above 0%: growing)	+94.11% (above 0%: growing)	29.62%	12.73%	Compare
CCK Crown Holdings, Inc.	$12.4B	16.3×	12.9×	+16.48% (above 0%: growing)	+42.68% (above 0%: growing)	+52.62% (above 0%: growing)	17.23%	12.65%	Compare
SON Sonoco Products Company	$4.9B	7.9×	11.9×	−1.31% (below 0%: shrinking)	−78.83% (below 0%: shrinking)	+138.94% (above 0%: growing)	20.81%	10.23%	Compare
REYN Reynolds Consumer Products Inc.	$4.8B	13.9×	14.0×	+0.64% (above 0%: growing)	+20.00% (above 0%: growing)	−11.76% (below 0%: shrinking)	25.95%	14.62%	Compare
Median of peers	$15.0B	17.9×	14.5×	+12.80%	+9.29%	+53.56%	20.86%	10.97%

All 23 Packaging & Containers stocks →

Smurfit Westrock PLC (SW) key facts

Strength: Smurfit Westrock PLC’s revenue for fiscal 2025 (year ended December 2025) was $31.2 billion, up 47.7% from fiscal 2024.
Smurfit Westrock PLC (SW) is a Packaging & Containers company in the Consumer Cyclical sector, listed on the New York Stock Exchange.
As of October 16, 2026, SW traded at $41.16, a market capitalization of $21.6 billion.
Smurfit Westrock PLC pays an annual dividend of $1.79 per share, a yield of 4.34%, with a payout ratio of 190.2%.
Return on equity was 3.91% and debt-to-equity 0.78.
Its Piotroski F-score is 6 out of 9 and its Altman Z-score is 1.44 (distress zone) for fiscal 2025.