NYSE · PAPERBOARD CONTAINERS & BOXES · LARGE CAP
Smurfit Westrock PLC SW
4 fiscal years on record · USD · FY2025 reported
SEC FILINGS ONLY
Revenue · FY2025
$31.2B
▲ 47.7% vs FY2024
EPS · FY25
$1.33
Dividend / sh · FY25
$1.72
Payout · FY25
129%
ROE · FY25
3.9%
Net margin · FY25
2.2%
Dividend coverage
0.8×
Advertisement
AdSense · Leaderboard 728×90320×100
Result
USD 31.2B
Revenue, FY2025 · full 4-year series below
Revenue
Net income
2 cents of every revenue dollar became profit this year.
Per share
USD 1.33
Diluted EPS, FY2025
EPS
Dividend
Earnings covered only a fraction of the dividend — the rest came from cash or borrowing.
Profitability
3.9%
Return on equity, FY2025
ROE
Operating margin5.5%
Net margin2.2%
Return on assets1.6%
Each USD of equity produced 4 cents of profit this year.
Returned to shareholders
USD 900.0M
returned in FY2025 · dividends + net buybacks
Dividends paidUSD 900.0M
Net buybacksUSD 0.00
Share of profit128.8%
Consecutive raises—
USD 900.0M in dividends — 129% of the year's profit, so the payout drew on cash built up earlier.
Growth
—
revenue, compounded over five years
CAGR
3 yrs
5 yrs
10 yrs
15 yrs
Revenue
+32.2%
Net income
−12.2%
Returned to shareholders
+33.2%
Compound annual rates per period — left blank where the series crosses a loss.
Share base
0.52B
Shares outstanding, FY2025
Change, 5 years—
Change, 10 years—
A share split breaks the comparison across the period, so we leave it out.
Advertisement
AdSense · Leaderboard 728×90300×250
Balance sheet
USD 45.2B
total assets, end of FY2025
Total assetsUSD 45.2B
EquityUSD 18.3B
CashUSD 892.0M
Gross debtUSD 13.6B
Net debtUSD 12.7B
Current ratio1.48×
Net debt stands at 69% of equity.
History
4 fiscal years
Every figure from documents filed with the SEC · USD
Metric
2025
2024
2023
2022
Revenue $B
31.2
21.1
12.1
13.5
Operating income $B
1.7
1.0
1.4
1.6
EBITDA $B
4.3
2.5
2.0
2.1
Income tax $B
0.3
0.2
0.3
0.4
Net income $B
0.7
0.3
0.8
1.0
EPS, diluted $
1.33
0.82
3.17
3.96
Dividend / sh $
1.72
1.89
1.50
1.35
Payout %
129
204
47
34
ROE %
3.9
2.7
13.4
·
Shares out B
0.52
0.52
0.26
·
Slide the table for earlier years · "·" marks figures not disclosed in the filing for that year.
How we verifyAUDITED
14 of 14
checks passed before publication
EPS recomputationBalance-sheet identityGross profitBalance-sheet liquidity
Every figure was compared against the original statement: 0 failures and 0 presentation gaps.
What we don’t show
We’d rather say what’s missing than fill the gap with an estimate.
P/E rationeeds a market quote — not yet licensed
Market capitalizationneeds a market quote — not yet licensed
Dividend yieldneeds a market quote — not yet licensed
Price-to-bookneeds a market quote — not yet licensed