Smith & Nephew (SN.)

Sector:

Health Care

Index:

FTSE 100

1,063.00p
   
  • Change Today:
      2.00p
  • 52 Week High: 1,208.50
  • 52 Week Low: 917.60
  • Currency: UK Pounds
  • Shares Issued: 875.94m
  • Volume: 2,668,162
  • Market Cap: £9,311m
  • RiskGrade: 173
  • Beta: 0.02

Dividend Data

  31-Dec-2431-Dec-2331-Dec-2231-Dec-2131-Dec-20
Interim Dividend14.40¢14.40¢14.40¢14.40¢14.40¢
Final Dividend23.10¢23.10¢23.10¢23.10¢23.10¢
Total Dividend37.50¢37.50¢37.50¢37.50¢37.50¢
For more dividend details, click here

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
Revenue 5,810.00 5,549.00 5,215.00 5,212.00 4,560.00
Operating Profit/(Loss) 657.00 425.00 450.00 593.00 295.00
Net Interest (121.00) (98.00) (66.00) (74.00) (56.00)
Profit Before Tax 498.00 290.00 235.00 586.00 246.00
Profit After Tax 412.00 263.00 223.00 524.00 448.00
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 412.00 263.00 223.00 524.00 448.00
Attributable to:          
Equity Holders of Parent Company 412.00 263.00 223.00 524.00 448.00
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic 47.20¢ 30.20¢ 25.50¢ 59.80¢ 51.30¢
Earnings per Share - Diluted 47.00¢ 30.10¢ 25.50¢ 59.70¢ 51.20¢
Earnings per Share - Adjusted 84.30¢ 82.80¢ 81.80¢ 80.90¢ 64.60¢
Continuing and Discontinued EPS          
Earnings per Share - Basic 47.20¢ 30.20¢ 25.50¢ 59.80¢ 51.30¢
Earnings per Share - Diluted 47.00¢ 30.10¢ 25.50¢ 59.70¢ 51.20¢
Earnings per Share - Adjusted 84.30¢ 82.80¢ 81.80¢ 80.90¢ 64.60¢
           
Dividend per Share 37.50¢ 37.50¢ 37.50¢ 37.50¢ 37.50¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 1,422.00 1,470.00 1,455.00 1,513.00 1,449.00
Intangible Assets 4,058.00 4,102.00 4,267.00 4,387.00 4,414.00
Investment Properties n/a n/a n/a n/a n/a
Investments 16.00 24.00 58.00 198.00 117.00
Other Financial Assets n/a n/a n/a n/a n/a
Other Non-Current Assets 437.00 361.00 330.00 398.00 368.00
  5,933.00 5,957.00 6,110.00 6,496.00 6,348.00
Current Assets          
Inventories 2,387.00 2,395.00 2,205.00 1,844.00 1,691.00
Trade & Other Receivables 1,381.00 1,300.00 1,301.00 1,290.00 1,116.00
Cash at Bank & in Hand 619.00 302.00 350.00 1,290.00 1,762.00
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 34.00 33.00 n/a n/a 95.00
  4,421.00 4,030.00 3,856.00 4,424.00 4,664.00
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 10,354.00 9,987.00 9,966.00 10,920.00 11,012.00
           
Liabilities          
Current Liabilities          
Borrowings 63.00 765.00 160.00 491.00 337.00
Other Current Liabilities 1,468.00 1,506.00 1,555.00 1,640.00 1,351.00
  1,531.00 2,271.00 1,715.00 2,131.00 1,688.00
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 3,258.00 2,319.00 2,712.00 2,848.00 3,353.00
Provisions 126.00 57.00 120.00 179.00 435.00
Other Non-Current Liabilities 174.00 123.00 160.00 194.00 257.00
  3,558.00 2,499.00 2,992.00 3,221.00 4,045.00
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 5,089.00 4,770.00 4,707.00 5,352.00 5,733.00
           
Net Assets 5,265.00 5,217.00 5,259.00 5,568.00 5,279.00
           
Capital & Reserves          
Share Capital 175.00 175.00 175.00 177.00 177.00
Share Premium Account 615.00 615.00 615.00 614.00 612.00
Other Reserves (543.00) (479.00) (557.00) (448.00) (468.00)
Retained Earnings 5,018.00 4,906.00 5,026.00 5,225.00 4,958.00
Shareholders Funds 5,265.00 5,217.00 5,259.00 5,568.00 5,279.00
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 5,265.00 5,217.00 5,259.00 5,568.00 5,279.00
Cash Flow 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Net Cash Flow From Operating Activities 987.00 608.00 468.00 877.00 935.00
Returns On Investment & Servicing of Finance fn/a fn/a fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a fn/a fn/a
Net Cash Flow from Investing Activities (569.00) (448.00) (472.00) (691.00) (606.00)
Acquisitions & Disposals gn/a gn/a gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a cn/a cn/a
Net Cash Flow from Financing Activities (86.00) (200.00) (926.00) (645.00) 1,164.00
Net Increase/Decrease In Cash 332.00 (40.00) (930.00) (459.00) 1,493.00
Ratios - based on IFRS 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
PE Ratio - Adjusted 15.9 17.6 18.4 21.6 31.6
PEG - Adjusted 8.0 17.6 18.4 0.9 n/a
Earnings per Share Growth - Adjusted 2% 1% 1% 25% -37%
Dividend Cover 2.25 2.21 2.18 2.16 1.72
Revenue per Share 665.52¢ 637.08¢ 598.05¢ 6.00¢ 515.32¢
Pre-Tax Profit per Share 57.05¢ 33.30¢ 26.95¢ 0.67¢ 27.80¢
Operating Margin 11.31% 7.66% 8.63% 11.38% 6.47%
Return on Capital Employed 13.30% 9.12% 7.56% 0.14% 6.05%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 15.9 17.6 18.4 2,144.6 31.6
PEG - Adjusted 8.0 17.6 0.0 n/a n/a
Earnings per Share Growth - Adjusted 2% 1% 9,917% -99% -37%
Dividend Cover 2.25 2.21 2.18 0.02 1.72
           
Dividend Yield 2.8% 2.6% 2.5% 2.1% 1.8%
Dividend per Share Growth n/a n/a n/a n/a n/a
Operating Cash Flow per Share 113.06¢ 69.81¢ 53.67¢ 100.00¢ 105.66¢
Cash Incr/Decr per Share 38.03¢ (4.59¢) (106.65¢) (0.53¢) 168.72¢
Net Asset Value per Share (exc. Intangibles) 138.26¢ 128.01¢ 113.76¢ 134.66¢ 97.75¢
Net Gearing 51.32% 53.33% 47.96% 36.80% 36.52%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page