Valuation Smiths Group plc

Equities

Real-time Estimate Cboe Europe Other stock markets 09:34:59 15/05/2026 BST			5-day change	1st Jan Change
2,507.00 ^GBX	-1.22%		+1.70%	+7.02%

05-07	Blue chips falter amid wait for Middle East deal	AN
04-21	Smiths Group plc - Special Call

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,166	5,599	5,924	6,133	7,714	7,669	-	-
Change	-	-9.19%	5.8%	3.53%	25.79%	-0.59%	-	-
Enterprise Value (EV) ¹	7,263	5,709	6,311	6,346	8,155	7,476	6,663	6,906
Change	-	-21.39%	10.54%	0.56%	28.52%	-8.33%	-10.88%	3.65%
P/E ratio	21.8x	5.8x	26.1x	24.8x	27.6x	27.1x	23.7x	20.5x
PBR	2.57x	2.21x	2.51x	2.74x	3.86x	2.54x	2.74x	4.6x
PEG	-	0x	-0.3x	2.3x	1.5x	2.82x	1.6x	1.3x
Capitalization / Revenue	2.56x	2.18x	1.95x	1.96x	2.31x	3.93x	3.67x	3.52x
EV / Revenue	3.02x	2.22x	2.08x	2.03x	2.44x	3.84x	3.18x	3.17x
EV / EBITDA	15.9x	11.5x	10.8x	10.4x	12x	16.2x	13.1x	12.9x
EV / EBIT	19.5x	13.7x	12.6x	12.1x	14.1x	19.1x	15.1x	14.8x
EV / FCF	17.3x	29.4x	29.5x	19.1x	21.7x	26.8x	22.4x	25.2x
FCF Yield	5.78%	3.4%	3.39%	5.23%	4.61%	3.73%	4.47%	3.97%
Dividend per Share ²	0.377	0.396	0.416	0.4375	0.46	0.4807	0.5006	0.5643
Rate of return	2.42%	2.57%	2.45%	2.45%	1.96%	1.89%	1.97%	2.22%
EPS ²	0.713	2.66	0.651	0.72	0.853	0.9348	1.071	1.241
Distribution rate	52.9%	14.9%	63.9%	60.8%	53.9%	51.4%	46.8%	45.5%
Net sales ¹	2,406	2,566	3,037	3,132	3,336	1,949	2,092	2,180
EBITDA ¹	458	495	584	611	682	460.6	508.3	533.9
EBIT ¹	372	417	501	526	580	391.8	440.5	467.7
Net income ¹	284	1,033	231	250	290	218.3	306.8	315.2
Net Debt ¹	1,097	110	387	213	441	-192.3	-1,006	-762.8
Reference price ²	15.56	15.42	16.99	17.86	23.52	25.38	25.38	25.38
Nbr of stocks (in thousands)	396,376	362,982	348,648	343,372	327,996	302,157	-	-
Announcement Date	28/09/21	23/09/22	26/09/23	24/09/24	23/09/25	-	-	-

¹GBP in Million²GBP

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.($)
SMITHS GROUP PLC	27.15x	3.84x	16.23x	1.89%	10.34B
BERKSHIRE HATHAWAY INC.	24.54x	-	-	-.--%	1,045B
HONEYWELL INTERNATIONAL INC.	23.91x	4.07x	16.18x	2.27%	138B
HITACHI, LTD.	25.98x	1.96x	12.56x	1.06%	133B
MITSUBISHI HEAVY INDUSTRIES, LTD.	48.7x	2.92x	24.12x	0.6%	88.43B
MITSUBISHI ELECTRIC CORPORATION	36.6x	2.19x	20.12x	0.87%	83.28B
3M COMPANY	19.18x	3.37x	11.55x	2.16%	75.69B
ILLINOIS TOOL WORKS INC.	22.15x	4.84x	16.5x	2.57%	72.15B
JARDINE MATHESON HOLDINGS LIMITED	12.58x	0.81x	4.83x	3.4%	21.13B
Average	26.75x	3.00x	15.26x	1.65%	185.13B
Weighted average by Cap.	26.00x	3.09x	16.15x	0.61%