THE SCOTTS MIRACLE-G

SMG
Delayed Quote. Delayed  - 08/03 04:10:00 pm
176.81USD +1.31%
Valuation
Fiscal Period: September 2020 2021
Capitalization1 8 5289 849
Entreprise Value (EV)1 10 03311 440
P/E ratio 22,5x19,1x
Yield 4,81%2,13%
Capitalization / Revenue 2,06x2,02x
EV / Revenue 2,43x2,34x
EV / EBITDA 13,1x13,0x
Price to Book 2,52x9,22x
Nbr of stocks (in thousands) 55 76955 703
Reference price (USD) 153177
Announcement Date 11/04/2020-
Previous period Next period
1 USD in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: September 2020 2021
Net sales1 4 1324 881
EBITDA1 767883
Operating profit (EBIT)1 602750
Operating Margin 14,6%15,4%
Pre-Tax Profit (EBT)1 511691
Net income1 387523
Net margin 9,38%10,7%
EPS2 6,819,26
Dividend per Share2 7,363,77
Announcement Date 11/04/2020-
Previous period Next period
1 USD in Million
2 USD
Finances - Leverage
Fiscal Period: September 2020 2021
Net Debt1 1 5051 591
Net Cash position1 --
Leverage (Debt / EBITDA) 1,96x1,80x
Free Cash Flow1 495273
ROE (Net Profit / Equities) 54,3%60,2%
Shareholders' equity1 713868
ROA (Net Profit / Asset) 12,1%14,4%
Assets1 3 2053 638
Book Value Per Share2 60,719,2
Cash Flow per Share2 9,817,27
Capex1 62,7135
Capex / Sales 1,52%2,77%
Announcement Date 11/04/2020-
Previous period Next period
1 USD in Million
2 USD
Financial Ratios
Size 2021e 2022e
Capitalization 9 849 M $ -
Entreprise Value (EV) 11 440 M $ 11 131 M $
Valuation 2021e 2022e
P/E ratio (Price / EPS) 19,1x 18,6x
Capitalization / Revenue 2,02x 2,06x
EV / Revenue 2,34x 2,39x
EV / EBITDA 13,0x 13,1x
Yield (DPS / Price) 2,13% 1,52%
Price to book (Price / BVPS) 9,22x 6,86x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 15,4% 15,5%
Operating Leverage (Delta EBIT / Delta Sales) 1,36x -0,73x
Net Margin (Net Profit / Revenue) 10,7% 11,3%
ROA (Net Profit / Asset) 14,4% 12,6%
ROE (Net Profit / Equities) 60,2% 41,2%
Rate of Dividend 40,7% 28,2%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   2,77% 2,73%
Cash Flow / Sales 8,30% 17,6%
Capital Intensity (Assets / Sales) 0,75x 0,90x
Financial Leverage (Net Debt / EBITDA) 1,80x 1,47x
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend