|
Real-time Estimate
Cboe Europe
03:08:04 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 2,659.00 GBX | +0.26% |
|
-2.43% | +12.76% |
| 10-15 | UK Stocks-Factors to watch on October 15 | RE |
| 10-03 | Tranche Update on Smiths Group plc's Equity Buyback Plan announced on November 19, 2025. | CI |
Company Valuation: Smiths Group plc
Data adjusted to current consolidation scope
| Fiscal Period: July | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,599 | 5,924 | 6,133 | 7,714 | 7,770 | 7,346 | - | - |
| Change | - | 5.8% | 3.53% | 25.79% | 0.72% | -5.46% | - | - |
| Enterprise Value (EV) 1 | 5,709 | 6,311 | 6,346 | 8,155 | 6,023 | 6,688 | 7,023 | 6,891 |
| Change | - | 10.54% | 0.56% | 28.52% | -26.15% | 11.04% | 5% | -1.87% |
| P/E | 5.8x | 26.1x | 24.8x | 27.6x | 53.6x | 25.5x | 20.5x | 18.7x |
| PBR | 2.21x | 2.51x | 2.74x | 3.86x | 3.18x | 4.48x | 5.5x | 4.71x |
| PEG | - | -0.3x | 2.3x | 1.5x | -1.3x | 0x | 0.8x | 1.95x |
| Capitalization / Revenue | 2.18x | 1.95x | 1.96x | 2.31x | 4.01x | 3.56x | 3.35x | 3.17x |
| EV / Revenue | 2.22x | 2.08x | 2.03x | 2.44x | 3.11x | 3.24x | 3.2x | 2.98x |
| EV / EBITDA | 11.5x | 10.8x | 10.4x | 12x | 13.5x | 13.4x | 13.2x | 12.2x |
| EV / EBIT | 13.7x | 12.6x | 12.1x | 14.1x | 15.1x | 15.3x | 15x | 13.8x |
| EV / FCF | 29.4x | 29.5x | 19.1x | 21.7x | 33.1x | 29.1x | 24.7x | 22.3x |
| FCF Yield | 3.4% | 3.39% | 5.23% | 4.61% | 3.02% | 3.44% | 4.05% | 4.49% |
| Dividend per Share 2 | 0.396 | 0.416 | 0.4375 | 0.46 | - | 0.5051 | 0.5484 | 0.5835 |
| Rate of return | 2.57% | 2.45% | 2.45% | 1.96% | - | 1.9% | 2.07% | 2.2% |
| EPS 2 | 2.66 | 0.651 | 0.72 | 0.853 | 0.493 | 1.04 | 1.292 | 1.417 |
| Distribution rate | 14.9% | 63.9% | 60.8% | 53.9% | - | 48.6% | 42.4% | 41.2% |
| Net sales 1 | 2,566 | 3,037 | 3,132 | 3,336 | 1,937 | 2,065 | 2,191 | 2,316 |
| EBITDA 1 | 495 | 584 | 611 | 682 | 447 | 497.6 | 533.7 | 566.9 |
| EBIT 1 | 417 | 501 | 526 | 580 | 399 | 435.8 | 468.3 | 499.6 |
| Net income 1 | 1,033 | 231 | 250 | 290 | 155 | 282.5 | 309.9 | 353.5 |
| Net Debt 1 | 110 | 387 | 213 | 441 | -1,747 | -657.8 | -323.1 | -454.7 |
| Reference price 2 | 15.42 | 16.99 | 17.86 | 23.52 | 26.42 | 26.52 | 26.52 | 26.52 |
| Nbr of stocks (in thousands) | 362,982 | 348,648 | 343,372 | 327,996 | 294,096 | 276,987 | - | - |
| Announcement Date | 9/23/22 | 9/26/23 | 9/24/24 | 9/23/25 | 9/22/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.5x | 3.24x | 13.44x | 1.9% | 9.83B | |
| 25.4x | - | - | -.--% | 1,156B | |
| 26.82x | 2.16x | 13.45x | 1.03% | 165B | |
| 23.23x | 3.77x | 12.82x | 1.81% | 88.38B | |
| 27.97x | 2.05x | 15.41x | 0.81% | 78.3B | |
| 24.03x | 5.15x | 17.55x | 2.38% | 78.31B | |
| 31.26x | 3.87x | 17.81x | 2.77% | 67.61B | |
| 18.36x | 1.48x | 10.43x | 1.34% | 62.8B | |
| 53.04x | 3.23x | 16.57x | 2.34% | 29.83B | |
| Average | 28.40x | 3.12x | 14.69x | 1.6% | 192.81B | |
| Weighted average by Cap. | 25.93x | 2.99x | 14.51x | 0.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SMIN Stock
- Valuation Smiths Group plc
Select your edition
All financial news and data tailored to specific country editions
