SMITH & NEPHEW PLC

SN.
Real-time Estimate Quote. Real-time Estimate  - 08/16 05:17:45 am
1052GBX -1.17%
Valuation
Fiscal Period: December 2021 2022
Capitalization1 15 37411 172
Enterprise Value (EV)2 17 42313 304
P/E ratio 29,3x27,5x
Yield 2,14%2,69%
Capitalization / Revenue 2,95x2,13x
EV / Revenue 3,34x2,54x
EV / EBITDA 13,0x10,1x
Price to Book 2,76x2,02x
Nbr of stocks (in thousands) 878 536869 008
Reference price (USD) 17,512,9
Announcement Date 02/22/2022-
Previous period Next period
1 GBP in Million
2 USD in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2021 2022
Net sales1 5 2125 248
EBITDA1 1 3451 315
Operating profit (EBIT)1 936912
Operating Margin 18,0%17,4%
Pre-Tax Profit (EBT)1 586465
Net income1 524403
Net margin 10,1%7,67%
EPS2 0,600,47
Dividend per Share2 0,380,35
Announcement Date 02/22/2022-
Previous period Next period
1 USD in Million
2 USD
Estimates
Finances - Leverage
Fiscal Period: December 2021 2022
Net Debt1 2 0492 132
Net Cash position1 --
Leverage (Debt / EBITDA) 1,52x1,62x
Free Cash Flow1 469598
ROE (Net Profit / Equities) 13,1%12,0%
Shareholders' equity1 4 0033 370
ROA (Net Profit / Asset) 6,47%4,68%
Assets1 8 0938 603
Book Value Per Share2 6,356,37
Cash Flow per Share2 1,001,03
Capex1 408399
Capex / Sales 7,83%7,60%
Announcement Date 02/22/2022-
Previous period Next period
1 USD in Million
2 USD
Estimates
Financial Ratios
Size 2022e 2023e
Capitalization 11 172 M $ -
Enterprise Value (EV) 13 304 M $ 13 160 M $
Valuation 2022e 2023e
P/E ratio (Price / EPS) 27,5x 19,5x
Capitalization / Revenue 2,13x 2,04x
EV / Revenue 2,54x 2,43x
EV / EBITDA 10,1x 9,16x
Yield (DPS / Price) 2,69% 2,87%
Price to book (Price / BVPS) 2,02x 1,95x
Profitability 2022e 2023e
Operating Margin (EBIT / Sales) 17,4% 18,4%
Operating Leverage (Delta EBIT / Delta Sales) - 2,46x
Net Margin (Net Profit / Revenue) 7,67% 10,3%
ROA (Net Profit / Asset) 4,68% 6,07%
ROE (Net Profit / Equities) 12,0% 13,3%
Rate of Dividend 73,9% 56,0%
Balance Sheet Analysis 2022e 2023e
CAPEX / Sales   7,60% 8,00%
Cash Flow / CA 17,1% 20,1%
Capital Intensity (Assets / Revenue) 1,64x 1,70x
Financial Leverage (Net Debt / EBITDA) 1,62x 1,37x
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend