Smith & Nephew (SNL)

1,059.00p
   
  • Change Today:
      0.015p
  • 52 Week High: 1,207.75
  • 52 Week Low: 914.80
  • Currency: UK Pounds
  • Shares Issued: 896.62m
  • Volume: 714,875
  • Market Cap: £9,495m

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
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
           
Earnings per Share - Basic 47.20¢ 30.20¢ 25.50¢ 59.80¢ 51.30¢
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
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
Cash at Bank & in Hand 619.00 302.00 350.00 1,290.00 1,762.00
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
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
           
Current Liabilities 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
           
Borrowings 3,258.00 2,319.00 2,712.00 2,848.00 3,353.00
Other Non-Current Liabilities 174.00 123.00 160.00 194.00 257.00
Non-Current Liabilities 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
           
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
Net Cash Flow from Investing Activities (569.00) (448.00) (472.00) (691.00) (606.00)
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 18.3 21.6 31.8
PEG - Adjusted 7.9 17.6 18.3 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%
           
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 5 minutes.

Note 2: Forecast figures based on normalised accounts.

 

Top of Page