Smith & Nephew (SN.)

Sector:

Health Care

Index:

FTSE 100

976.00p
   
  • Change Today:
      1.20p
  • 52 Week High: 1,208.50p
  • 52 Week Low: 917.60p
  • Currency: UK Pounds
  • Shares Issued: 874.38m
  • Volume: 1,495,263
  • Market Cap: £8,534m
  • RiskGrade: 173
  • Beta: 0.66

Dividend Data

  31-Dec-2331-Dec-2231-Dec-2131-Dec-2031-Dec-19
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-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
Revenue 5,549.00 5,215.00 5,212.00 4,560.00 5,138.00
Operating Profit/(Loss) 425.00 450.00 593.00 295.00 815.00
Net Interest (98.00) (66.00) (74.00) (56.00) (55.00)
Profit Before Tax 290.00 235.00 586.00 246.00 743.00
Profit After Tax 263.00 223.00 524.00 448.00 600.00
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 263.00 223.00 524.00 448.00 600.00
Attributable to:          
Equity Holders of Parent Company 263.00 223.00 524.00 448.00 600.00
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic 30.20¢ 25.50¢ 59.80¢ 51.30¢ 68.60¢
Earnings per Share - Diluted 30.10¢ 25.50¢ 59.70¢ 51.20¢ 68.40¢
Earnings per Share - Adjusted 82.80¢ 81.80¢ 80.90¢ 64.60¢ 102.20¢
Continuing and Discontinued EPS          
Earnings per Share - Basic 30.20¢ 25.50¢ 59.80¢ 51.30¢ 68.60¢
Earnings per Share - Diluted 30.10¢ 25.50¢ 59.70¢ 51.20¢ 68.40¢
Earnings per Share - Adjusted 82.80¢ 81.80¢ 80.90¢ 64.60¢ 102.20¢
           
Dividend per Share 37.50¢ 37.50¢ 37.50¢ 37.50¢ 37.50¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Assets          
Non-Current Assets          
Property, Plant & Equipment 1,470.00 1,455.00 1,513.00 1,449.00 1,323.00
Intangible Assets 4,102.00 4,267.00 4,387.00 4,414.00 4,356.00
Investment Properties n/a n/a n/a n/a n/a
Investments 24.00 58.00 198.00 117.00 110.00
Other Financial Assets n/a n/a n/a n/a n/a
Other Non-Current Assets 361.00 330.00 398.00 368.00 291.00
  5,957.00 6,110.00 6,496.00 6,348.00 6,080.00
Current Assets          
Inventories 2,395.00 2,205.00 1,844.00 1,691.00 1,614.00
Trade & Other Receivables 1,333.00 1,301.00 1,290.00 1,116.00 1,328.00
Cash at Bank & in Hand 302.00 350.00 1,290.00 1,762.00 277.00
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets n/a n/a n/a 95.00 n/a
  4,030.00 3,856.00 4,424.00 4,664.00 3,219.00
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 9,987.00 9,966.00 10,920.00 11,012.00 9,299.00
           
Liabilities          
Current Liabilities          
Borrowings 765.00 160.00 491.00 337.00 72.00
Other Current Liabilities 1,506.00 1,555.00 1,640.00 1,351.00 1,492.00
  2,271.00 1,715.00 2,131.00 1,688.00 1,564.00
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 2,319.00 2,712.00 2,848.00 3,353.00 1,975.00
Provisions 57.00 120.00 179.00 435.00 381.00
Other Non-Current Liabilities 123.00 160.00 194.00 257.00 238.00
  2,499.00 2,992.00 3,221.00 4,045.00 2,594.00
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 4,770.00 4,707.00 5,352.00 5,733.00 4,158.00
           
Net Assets 5,217.00 5,259.00 5,568.00 5,279.00 5,141.00
           
Capital & Reserves          
Share Capital 175.00 175.00 177.00 177.00 177.00
Share Premium Account 615.00 615.00 614.00 612.00 610.00
Other Reserves (479.00) (557.00) (448.00) (468.00) (495.00)
Retained Earnings 4,906.00 5,026.00 5,225.00 4,958.00 4,849.00
Shareholders Funds 5,217.00 5,259.00 5,568.00 5,279.00 5,141.00
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 5,217.00 5,259.00 5,568.00 5,279.00 5,141.00
Cash Flow 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Net Cash Flow From Operating Activities 608.00 468.00 877.00 935.00 1,168.00
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 (448.00) (472.00) (691.00) (606.00) (1,251.00)
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 (200.00) (926.00) (645.00) 1,164.00 7.00
Net Increase/Decrease In Cash (40.00) (930.00) (459.00) 1,493.00 (76.00)
Ratios - based on IFRS 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
PE Ratio - Adjusted 16.4 17.1 20.1 29.4 22.6
PEG - Adjusted 16.4 17.1 0.8 n/a 22.6
Earnings per Share Growth - Adjusted 1% 1% 25% -37% 1%
Dividend Cover 2.21 2.18 2.16 1.72 2.73
Revenue per Share 637.08p 598.05p 6.00p 515.32p 587.87p
Pre-Tax Profit per Share 33.30p 26.95p 0.67p 27.80p 85.01p
Operating Margin 7.66% 8.63% 11.38% 6.47% 15.86%
Return on Capital Employed 9.12% 7.56% 0.14% 6.05% 24.84%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 16.4 17.1 1,994.9 29.4 22.6
PEG - Adjusted 16.4 0.0 n/a n/a 22.6
Earnings per Share Growth - Adjusted 1% 9,917% -99% -37% 1%
Dividend Cover 2.21 2.18 0.02 1.72 2.73
           
Dividend Yield 2.8% 2.7% 2.3% 2.0% 1.6%
Dividend per Share Growth n/a n/a n/a n/a 4.17%
Operating Cash Flow per Share 69.81p 53.67p 100.00p 105.66p 133.64p
Cash Incr/Decr per Share (4.59p) (106.65p) (0.53p) 168.72p (8.70p)
Net Asset Value per Share (exc. Intangibles) 128.01p 113.76p 134.66p 97.75p 89.82p
Net Gearing 53.33% 47.96% 36.80% 36.52% 34.43%

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