Company Valuation: Smiths Group plc

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 7,100 - -
Change - 14.84% -9.19% 5.8% 3.53% 15.78% - -
Enterprise Value (EV) 1 6,533 7,263 5,709 6,311 6,346 7,545 7,542 7,312
Change - 11.17% -21.39% 10.54% 0.56% 18.89% -0.03% -3.06%
P/E ratio 20.4x 21.8x 5.8x 26.1x 24.8x 22.1x 19.5x 17.1x
PBR 2.26x 2.57x 2.21x 2.51x 2.74x 3.37x 3.26x 2.87x
PEG - 2.95x 0x -0.3x 2.3x 0.7x 1.5x 1.2x
Capitalization / Revenue 2.11x 2.56x 2.18x 1.95x 1.96x 2.13x 2.02x 1.94x
EV / Revenue 2.56x 3.02x 2.22x 2.08x 2.03x 2.26x 2.15x 2x
EV / EBITDA 10.7x 15.9x 11.5x 10.8x 10.4x 11.4x 10.5x 9.44x
EV / EBIT 20x 19.5x 13.7x 12.6x 12.1x 13.2x 12.1x 10.9x
EV / FCF 20.4x 17.3x 29.4x 29.5x 19.1x 28.1x 22.3x 18.6x
FCF Yield 4.9% 5.78% 3.4% 3.39% 5.23% 3.56% 4.48% 5.37%
Dividend per Share 2 0.35 0.377 0.396 0.416 0.4375 0.4646 0.4917 0.527
Rate of return 2.58% 2.42% 2.57% 2.45% 2.45% 2.23% 2.36% 2.53%
EPS 2 0.664 0.713 2.66 0.651 0.72 0.9429 1.068 1.217
Distribution rate 52.7% 52.9% 14.9% 63.9% 60.8% 49.3% 46% 43.3%
Net sales 1 2,548 2,406 2,566 3,037 3,132 3,339 3,516 3,656
EBITDA 1 610 458 495 584 611 663.2 717.6 774.2
EBIT 1 327 372 417 501 526 572.8 622.3 671.9
Net income 1 265 284 1,033 231 250 321.5 354.5 412.5
Net Debt 1 1,164 1,097 110 387 213 444.4 442.3 211.8
Reference price 2 13.55 15.56 15.42 16.99 17.86 20.82 20.82 20.82
Nbr of stocks (in thousands) 396,211 396,376 362,982 348,648 343,372 341,026 - -
Announcement Date 9/24/20 9/28/21 9/23/22 9/26/23 9/24/24 - - -
1GBP in Million2GBP
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
22.08x2.26x11.38x2.23% 8.95B
13.01x - - -.--% 1,034B
21.92x3.87x15.18x2.18% 132B
30.46x2.05x14.2x0.9% 130B
19.74x3.65x12.75x3.23% 80.69B
22.61x5.22x17.79x2.22% 76.22B
26.99x1.53x13.96x1.07% 46.69B
15.47x0.82x7.11x2.23% 32.56B
Average 21.53x 2.77x 13.19x percentage-no-prefix 192.6B
Weighted average by Cap. 16.60x 3.13x 14.24x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. SMIN Stock
  4. Valuation Smiths Group plc