Valuation Smiths Group plc

Equities

Market Closed - London S.E. Other stock markets 16:35:14 12/12/2025 GMT			5-day change	1st Jan Change
2,330.00 ^GBX	-0.85%		-1.77%	+35.54%

12-12	Smiths Detection?s SDX 100100 DV HC Added to TSA Air Cargo Screening Technology List	CI
12-11	UK Shares in the Green; Entain Sheds as Finance Chief Plans Exit	MT

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	7,481	-	-
Change	-	-9.19%	5.8%	3.53%	25.79%	-3.02%	-	-
Enterprise Value (EV) ¹	7,263	5,709	6,311	6,346	8,155	7,917	7,669	7,399
Change	-	-21.39%	10.54%	0.56%	28.52%	-2.92%	-3.13%	-3.53%
P/E ratio	21.8x	5.8x	26.1x	24.8x	27.6x	20.9x	18.2x	17.2x
PBR	2.57x	2.21x	2.51x	2.74x	3.86x	3.35x	3.27x	3.35x
PEG	-	0x	-0.3x	2.3x	1.5x	0.7x	1.2x	2.89x
Capitalization / Revenue	2.56x	2.18x	1.95x	1.96x	2.31x	2.46x	2.31x	2.24x
EV / Revenue	3.02x	2.22x	2.08x	2.03x	2.44x	2.6x	2.37x	2.22x
EV / EBITDA	15.9x	11.5x	10.8x	10.4x	12x	12.4x	11.1x	10.4x
EV / EBIT	19.5x	13.7x	12.6x	12.1x	14.1x	14.5x	12.8x	11.6x
EV / FCF	17.3x	29.4x	29.5x	19.1x	21.7x	24.7x	20.4x	18.2x
FCF Yield	5.78%	3.4%	3.39%	5.23%	4.61%	4.05%	4.9%	5.49%
Dividend per Share ²	0.377	0.396	0.416	0.4375	0.46	0.4824	0.5174	0.5489
Rate of return	2.42%	2.57%	2.45%	2.45%	1.96%	2.07%	2.22%	2.36%
EPS ²	0.713	2.66	0.651	0.72	0.853	1.116	1.282	1.358
Distribution rate	52.9%	14.9%	63.9%	60.8%	53.9%	43.2%	40.4%	40.4%
Net sales ¹	2,406	2,566	3,037	3,132	3,336	3,043	3,242	3,333
EBITDA ¹	458	495	584	611	682	639.5	692.4	714.2
EBIT ¹	372	417	501	526	580	547.5	598.3	637.4
Net income ¹	284	1,033	231	250	290	329.5	375.9	399.3
Net Debt ¹	1,097	110	387	213	441	436.1	187.9	-82.83
Reference price ²	15.56	15.42	16.99	17.86	23.52	23.30	23.30	23.30
Nbr of stocks (in thousands)	396,376	362,982	348,648	343,372	327,996	321,090	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SMITHS GROUP PLC	20.88x	2.6x	12.38x	2.07%	9.99B
BERKSHIRE HATHAWAY INC.	17.71x	-	-	-.--%	1,077B
HITACHI, LTD.	28.27x	2.2x	14.39x	0.96%	146B
HONEYWELL INTERNATIONAL INC.	19.59x	3.55x	14.1x	2.38%	123B
3M COMPANY	24.95x	4.01x	14.17x	1.74%	89.72B
MITSUBISHI HEAVY INDUSTRIES, LTD.	49.89x	2.76x	24.8x	0.61%	89.67B
ILLINOIS TOOL WORKS INC.	24.67x	5.15x	17.84x	2.37%	74.85B
MITSUBISHI ELECTRIC CORPORATION	26.91x	1.64x	13.64x	1.2%	62.97B
JARDINE MATHESON HOLDINGS LIMITED	13.48x	0.84x	5.29x	3.29%	20.68B
Average	25.15x	2.84x	14.58x	1.62%	188.24B
Weighted average by Cap.	21.46x	3.08x	15.82x	0.58%