SW
Smurfit Westrock plc
$43.59
+0.68 (+1.58%)
At close · Jul 15
Market Cap
$22.86B
Shares
524,464,078
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$31.18B
+47.7%
FY2025
Net Income
$699M
+119.1%
FY2025
Gross Margin
19.38%
-0.5pp
FY2025
Operating Margin
5.51%
+0.7pp
FY2025
Diluted EPS
$1.33
+62.2%
FY2025
Operating Cash Flow
$3.39B
+128.7%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| $31.24B | $31.18B | $21.11B | $12.09B | $13.51B | |
| $25.5B | $25.14B | $16.91B | $9.04B | $10.24B | |
| $5.73B | $6.04B | $4.2B | $3.05B | $3.27B | |
| — | 19.38% | 19.87% | 25.25% | 24.22% | |
| $3.81B | $3.82B | $2.74B | $1.57B | $1.54B | |
| — | $148M | $101M | $52M | $52M | |
| $2.68B | $2.55B | $1.46B | $580M | $564M | |
| $1.42B | $1.72B | $1.01B | $1.37B | $1.56B | |
| — | 5.51% | 4.77% | 11.35% | 11.53% | |
| $4.09B | $4.27B | $2.47B | $1.95B | $2.12B | |
| $843M | $840M | $525M | $170M | $148M | |
| $115M | $111M | $127M | $31M | $9M | |
| -$67M | -$61M | -$25M | -$46M | $15M | |
| $653M | $959M | $560M | $1.14B | $1.43B | |
| $273M | $260M | $241M | $312M | $391M | |
| $380M | $699M | $319M | $825M | $1.03B | |
| — | 2.24% | 1.51% | 6.82% | 7.65% | |
| $0 | $0 | $0 | $1M | $1M | |
| $1.06B | $1.8B | -$489M | $1.19B | $771M | |
| USD/shares | — | $1.34 | $0.83 | $3.19 | $4.00 |
| USD/shares | — | $1.33 | $0.82 | $3.17 | $3.96 |
| shares | — | 522M | 386M | 258M | 258M |
| shares | — | 526M | 389M | 260M | 261M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2022–FY2025: $89M in buybacks, $2.29B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
1.17×
Packaging & Containers median 1.40×
EV/EBIT
25.68×
Packaging & Containers median 14.80×
P/E (TTM)
60.54×
Packaging & Containers median 17.66×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| North America Segment | $18,220,000,000 | $9,901,000,000 | $1,623,000,000 | $1,719,000,000 |
| Europe Middle East and Africa and Asia Pacific Segment | $10,860,000,000 | $9,556,000,000 | $9,184,000,000 | $10,432,000,000 |
| Latin America Segment | $2,099,000,000 | $1,652,000,000 | $1,286,000,000 | $1,358,000,000 |
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| United States | $14,467,000,000 | $7,311,000,000 | $303,000,000 | $373,000,000 |
| Other Europe, MEA and APAC | $7,165,000,000 | $6,198,000,000 | $5,811,000,000 | $6,696,000,000 |
| Other Americas | $3,381,000,000 | $2,330,000,000 | $1,322,000,000 | $1,388,000,000 |
| Mexico | $2,521,000,000 | $1,960,000,000 | $1,343,000,000 | $1,365,000,000 |
| Germany | $1,873,000,000 | $1,711,000,000 | $1,694,000,000 | $1,960,000,000 |
| France | $1,546,000,000 | $1,427,000,000 | $1,492,000,000 | $1,603,000,000 |
| Ireland | $226,000,000 | $172,000,000 | $128,000,000 | $124,000,000 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Packaging | $25,049,000,000 | $17,253,000,000 | $10,554,000,000 | $11,315,000,000 |
| Paper | $6,130,000,000 | $3,856,000,000 | $1,539,000,000 | $2,194,000,000 |
Key facts
CIK
2005951
CUSIP
G8267P108
13F (30d)
52 filings
50 filers
Visit website
Investor relations