Valuation Smith & Nephew Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:01 05/06/2026 BST			5-day change	1st Jan Change
1,147.00 ^GBX	+1.28%		+3.24%	-7.39%

06-05	WINNERS & LOSERS: Raspberry Pi upbeat; Apollo drops Bodycote bid	AN
06-04	Kepler Cheuvreux Downgrades Smith & Nephew to Hold, Cuts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	15,387	11,624	11,954	10,824	14,164	13,103	-	-
Change	-	-24.46%	2.84%	-9.46%	30.86%	-7.49%	-	-
Enterprise Value (EV) ¹	17,436	14,146	14,736	13,533	16,923	15,806	15,498	15,035
Change	-	-18.87%	4.18%	-8.17%	25.05%	-6.6%	-1.95%	-2.99%
P/E ratio	29.3x	52.4x	45.6x	26.4x	23.3x	18.6x	15.4x	13.4x
PBR	2.76x	2.22x	2.29x	2.06x	2.75x	2.41x	2.21x	2.01x
PEG	-	-0.9x	2.5x	0.5x	0.4x	1.2x	0.7x	0.9x
Capitalization / Revenue	2.95x	2.23x	2.15x	1.86x	2.3x	1.99x	1.88x	1.79x
EV / Revenue	3.35x	2.71x	2.66x	2.33x	2.75x	2.4x	2.23x	2.05x
EV / EBITDA	13x	10.7x	10.1x	9.39x	10.5x	9.21x	8.35x	7.47x
EV / EBIT	18.6x	15.7x	15.2x	12.9x	14x	12.3x	11x	9.69x
EV / FCF	37.2x	129x	81.4x	22.3x	19.9x	21x	19x	15.8x
FCF Yield	2.69%	0.78%	1.23%	4.48%	5.03%	4.75%	5.27%	6.32%
Dividend per Share ²	0.375	0.375	0.375	0.375	0.391	0.4135	0.4554	0.4972
Rate of return	2.14%	2.81%	2.73%	3.02%	2.35%	2.7%	2.97%	3.24%
EPS ²	0.597	0.255	0.301	0.47	0.716	0.823	0.9978	1.143
Distribution rate	62.8%	147%	125%	79.8%	54.6%	50.2%	45.6%	43.5%
Net sales ¹	5,212	5,215	5,549	5,810	6,164	6,577	6,954	7,338
EBITDA ¹	1,345	1,324	1,464	1,441	1,607	1,716	1,856	2,014
EBIT ¹	936	901	970	1,049	1,211	1,288	1,409	1,552
Net income ¹	524	223	263	412	625	708.1	853.4	979.9
Net Debt ¹	2,049	2,522	2,782	2,709	2,759	2,703	2,395	1,932
Reference price ²	17.51	13.37	13.74	12.41	16.67	15.34	15.34	15.34
Nbr of stocks (in thousands)	878,536	869,496	870,199	872,064	849,724	854,049	-	-
Announcement Date	22/02/22	21/02/23	27/02/24	25/02/25	02/03/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SMITH & NEPHEW PLC	18.49x	2.39x	9.15x	2.72%	12.99B
STRYKER CORPORATION	23.74x	4.56x	15.93x	1.2%	115B
GLAUKOS CORPORATION	-135x	11x	-693.24x	-.--%	7.14B
IMEIK TECHNOLOGY DEVELOPMENT CO.,LTD.	21.6x	10.23x	16.57x	1.98%	4.35B
SHANGHAI MICROPORT ENDOVASCULAR MEDTECH CO., LTD.	19.08x	5.57x	10.32x	3.21%	1.77B
L&C BIO CO.,LTD	85.02x	12.18x	43.31x	0.06%	1.36B
Average	5.49x	7.65x	-99.66x	1.53%	23.85B
Weighted average by Cap.	15.80x	4.94x	-19.88x	1.31%