Valuation Smiths Group plc

Equities

Real-time Estimate Cboe Europe Other stock markets 15:42:23 03/12/2024 GMT			5-day change	1st Jan Change
1,773.50 ^GBX	+0.42%		+0.51%	+0.54%

11-28	Citigroup Kicks Off Smiths Group's Coverage at Buy	MT
11-28	JPMorgan double upgrades Tesco and Sainsbury's	AN

Data adjusted to current consolidation scope

Fiscal Period: July	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,369	6,166	5,599	5,924	6,133	6,058	-	-
Change	-	14.84%	-9.19%	5.8%	3.53%	-1.22%	-	-
Enterprise Value (EV) ¹	6,533	7,263	5,709	6,311	6,346	6,352	6,196	5,912
Change	-	11.17%	-21.39%	10.54%	0.56%	0.11%	-2.46%	-4.58%
P/E ratio	20.4x	21.8x	5.8x	26.1x	24.8x	19.5x	17.6x	15.5x
PBR	2.26x	2.57x	2.21x	2.51x	2.74x	2.67x	2.45x	2.24x
PEG	-	2.95x	0x	-0.3x	2.3x	0.8x	1.6x	1.1x
Capitalization / Revenue	2.11x	2.56x	2.18x	1.95x	1.96x	1.84x	1.76x	1.69x
EV / Revenue	2.56x	3.02x	2.22x	2.08x	2.03x	1.93x	1.8x	1.65x
EV / EBITDA	10.7x	15.9x	11.5x	10.8x	10.4x	9.78x	8.97x	7.93x
EV / EBIT	20x	19.5x	13.7x	12.6x	12.1x	11.2x	10.2x	9.01x
EV / FCF	20.4x	17.3x	29.4x	29.5x	19.1x	22.6x	18.2x	15x
FCF Yield	4.9%	5.78%	3.4%	3.39%	5.23%	4.43%	5.48%	6.66%
Dividend per Share ²	0.35	0.377	0.396	0.416	0.4375	0.4682	0.498	0.5314
Rate of return	2.58%	2.42%	2.57%	2.45%	2.45%	2.65%	2.82%	3.01%
EPS ²	0.664	0.713	2.66	0.651	0.72	0.9046	1.001	1.137
Distribution rate	52.7%	52.9%	14.9%	63.9%	60.8%	51.8%	49.7%	46.7%
Net sales ¹	2,548	2,406	2,566	3,037	3,132	3,297	3,434	3,576
EBITDA ¹	610	458	495	584	611	649.2	691.1	745.9
EBIT ¹	327	372	417	501	526	569.2	610.2	656
Net income ¹	265	284	1,033	231	250	304.4	351.7	400.5
Net Debt ¹	1,164	1,097	110	387	213	294.7	138.2	-145.7
Reference price ²	13.55	15.56	15.42	16.99	17.86	17.66	17.66	17.66
Nbr of stocks (in thousands)	396,211	396,376	362,982	348,648	343,372	343,025	-	-
Announcement Date	24/09/20	28/09/21	23/09/22	26/09/23	24/09/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SMITHS GROUP PLC	19.52x	1.93x	9.78x	+2.65%	7.66B
BERKSHIRE HATHAWAY INC.	21.08x	-	-	-.--%	1,029B
HONEYWELL INTERNATIONAL INC.	24.11x	4.29x	16.39x	+1.91%	150B
ILLINOIS TOOL WORKS INC.	24.51x	5.59x	18.95x	+2.05%	82.24B
3M COMPANY	17.72x	3.28x	12.08x	+2.71%	72.37B
MITSUBISHI HEAVY INDUSTRIES, LTD.	28.46x	1.64x	15.12x	+1.02%	50.63B
MITSUBISHI ELECTRIC CORPORATION	17.07x	0.89x	7.79x	+2.02%	35.73B
DSM-FIRMENICH	59.89x	2.41x	14.86x	+2.38%	29.18B
Average	26.55x	2.86x	13.57x	+1.84%	182.07B
Weighted average by Cap.	22.35x	3.60x	15.06x	+0.59%