Valuation Smiths Group plc

Equities

Real-time Estimate Cboe Europe Other stock markets 09:42:15 2026-02-16 am EST			5-day change	1st Jan Change
2,610.00 ^GBX	-0.23%		-0.68%	+11.05%

Feb. 12	Alfa Financial poaches new CFO Andrew Dickson from Cerillion	AN
Feb. 12	Alfa Financial Software Holdings plc Announces Appointment of Andrew Dickson as Executive Director, Effective September 16, 2026	CI

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	8,175	-	-
Change	-	-9.19%	5.8%	3.53%	25.79%	5.98%	-	-
Enterprise Value (EV) ¹	7,263	5,709	6,311	6,346	8,155	8,610	8,359	8,087
Change	-	-21.39%	10.54%	0.56%	28.52%	5.57%	-2.92%	-3.26%
P/E ratio	21.8x	5.8x	26.1x	24.8x	27.6x	23.3x	20.4x	19.5x
PBR	2.57x	2.21x	2.51x	2.74x	3.86x	2.78x	2.81x	5.45x
PEG	-	0x	-0.3x	2.3x	1.5x	0.7x	1.4x	4.35x
Capitalization / Revenue	2.56x	2.18x	1.95x	1.96x	2.31x	2.7x	2.51x	2.48x
EV / Revenue	3.02x	2.22x	2.08x	2.03x	2.44x	2.85x	2.56x	2.45x
EV / EBITDA	15.9x	11.5x	10.8x	10.4x	12x	13.1x	11.9x	11.5x
EV / EBIT	19.5x	13.7x	12.6x	12.1x	14.1x	15.9x	14.2x	12.9x
EV / FCF	17.3x	29.4x	29.5x	19.1x	21.7x	23.4x	22.3x	19.7x
FCF Yield	5.78%	3.4%	3.39%	5.23%	4.61%	4.27%	4.49%	5.07%
Dividend per Share ²	0.377	0.396	0.416	0.4375	0.46	0.4822	0.5075	0.5347
Rate of return	2.42%	2.57%	2.45%	2.45%	1.96%	1.84%	1.94%	2.04%
EPS ²	0.713	2.66	0.651	0.72	0.853	1.122	1.284	1.342
Distribution rate	52.9%	14.9%	63.9%	60.8%	53.9%	43%	39.5%	39.8%
Net sales ¹	2,406	2,566	3,037	3,132	3,336	3,026	3,259	3,301
EBITDA ¹	458	495	584	611	682	654.8	701.8	701.7
EBIT ¹	372	417	501	526	580	542.4	589.8	627.6
Net income ¹	284	1,033	231	250	290	350	381	393.9
Net Debt ¹	1,097	110	387	213	441	434.6	183.4	-88.83
Reference price ²	15.56	15.42	16.99	17.86	23.52	26.16	26.16	26.16
Nbr of stocks (in thousands)	396,376	362,982	348,648	343,372	327,996	312,515	-	-
Announcement Date	9/28/21	9/23/22	9/26/23	9/24/24	9/23/25	-	-	-

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	23.31x	2.85x	13.15x	1.84%	11.14B
BERKSHIRE HATHAWAY INC.	23.98x	-	-	-.--%	1,076B
HITACHI, LTD.	29.13x	2.23x	15.42x	0.95%	154B
HONEYWELL INTERNATIONAL INC.	27.67x	4.69x	19.5x	1.92%	153B
MITSUBISHI HEAVY INDUSTRIES, LTD.	60.4x	3.53x	29.91x	0.49%	111B
3M COMPANY	20.26x	3.91x	13.43x	1.74%	90.5B
ILLINOIS TOOL WORKS INC.	26.6x	5.71x	19.41x	2.14%	86.34B
MITSUBISHI ELECTRIC CORPORATION	31.79x	1.9x	17.24x	1%	74.83B
JARDINE MATHESON HOLDINGS LIMITED	14.61x	0.87x	5.46x	3.02%	22.42B
Average	28.64x	3.21x	16.69x	1.45%	197.65B
Weighted average by Cap.	27.15x	3.55x	18.66x	0.56%