First Time Loading...

Smiths Group PLC
LSE:SMIN

Watchlist Manager
Smiths Group PLC Logo
Smiths Group PLC
LSE:SMIN
Watchlist
Price: 1 640 GBX 1.61% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3B
+0.3%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+24%
5 Years
+58%
7 Years
-5%
10 Years
-1%
455m
+1%
Operating Income
Growth Rates:
1 Year
+9%
3 Years
+81%
5 Years
+58%
7 Years
-21%
10 Years
+3%
233m
+0.9%
Net Income
Growth Rates:
1 Year
+1 065%
3 Years
-6%
5 Years
-20%
7 Years
-46%
10 Years
-19%

Earnings Waterfall
Smiths Group PLC

Revenue
3B GBP
Cost of Revenue
-1.9B GBP
Gross Profit
1.1B GBP
Operating Expenses
-673m GBP
Operating Income
455m GBP
Other Expenses
-222m GBP
Net Income
233m GBP

Income Statement
Smiths Group PLC

Rotate your device to view
Income Statement
Currency: GBP
Jan-2004 Jul-2004 Jan-2005 Jul-2005 Jan-2006 Aug-2006 Feb-2007 Jul-2007 Feb-2008 Jul-2008 Jan-2009 Jul-2009 Jan-2010 Jul-2010 Jan-2011 Jul-2011 Jan-2012 Jul-2012 Jan-2013 Jul-2013 Jan-2014 Jul-2014 Jan-2015 Jul-2015 Jan-2016 Jul-2016 Jan-2017 Jul-2017 Jan-2018 Jul-2018 Jan-2019 Jul-2019 Jan-2020 Jul-2020 Jan-2021 Jul-2021 Jan-2022 Jul-2022 Jan-2023 Jul-2023 Jan-2024
Revenue
Revenue
2 712
N/A
2 733
+1%
2 752
+1%
3 005
+9%
2 675
-11%
2 180
-18%
2 194
+1%
2 161
-2%
2 228
+3%
2 321
+4%
2 525
+9%
2 665
+6%
2 652
0%
2 770
+4%
2 862
+3%
2 842
-1%
2 878
+1%
3 030
+5%
3 098
+2%
3 109
+0%
3 075
-1%
2 952
-4%
2 926
-1%
2 897
-1%
2 853
-2%
2 949
+3%
3 193
+8%
3 280
+3%
4 822
+47%
2 328
-52%
1 929
-17%
2 498
+29%
2 165
-13%
2 548
+18%
2 458
-4%
2 406
-2%
2 448
+2%
2 566
+5%
2 871
+12%
3 037
+6%
3 047
+0%
Gross Profit
Cost of Revenue
(2 328)
(2 371)
(2 027)
(1 815)
(1 540)
(1 165)
(1 177)
(1 159)
(1 211)
(1 266)
(1 375)
(1 448)
(1 427)
(1 476)
(1 526)
(1 534)
(1 564)
(1 646)
(1 681)
(1 694)
(1 685)
(1 626)
(1 611)
(1 564)
(1 537)
(1 600)
(1 720)
(1 755)
(2 585)
(1 327)
(1 149)
(1 429)
(1 304)
(1 559)
(1 537)
(1 491)
(1 518)
(1 605)
(1 814)
(1 919)
(1 919)
Gross Profit
384
N/A
362
-6%
725
+100%
1 191
+64%
1 135
-5%
1 015
-11%
1 018
+0%
1 002
-2%
1 017
+1%
1 056
+4%
1 150
+9%
1 217
+6%
1 225
+1%
1 293
+6%
1 336
+3%
1 308
-2%
1 314
+0%
1 384
+5%
1 417
+2%
1 415
0%
1 390
-2%
1 326
-5%
1 315
-1%
1 333
+1%
1 316
-1%
1 349
+3%
1 473
+9%
1 525
+4%
2 237
+47%
1 001
-55%
780
-22%
1 069
+37%
861
-19%
989
+15%
921
-7%
915
-1%
930
+2%
961
+3%
1 057
+10%
1 118
+6%
1 128
+1%
Operating Income
Operating Expenses
(79)
(39)
(370)
(821)
(794)
(716)
(669)
(639)
(684)
(757)
(841)
(790)
(775)
(861)
(878)
(874)
(958)
(1 008)
(962)
(928)
(946)
(949)
(943)
(939)
(869)
(823)
(897)
(962)
(1 441)
(639)
(492)
(684)
(547)
(719)
(669)
(575)
(568)
(595)
(639)
(669)
(673)
Selling, General & Administrative
0
0
(372)
(821)
(794)
(716)
(705)
(691)
(693)
(708)
(799)
(790)
(775)
(861)
(878)
(874)
(958)
(1 008)
(962)
(928)
(946)
(949)
(941)
(939)
(869)
(839)
(907)
(945)
(1 409)
(613)
(465)
(642)
(494)
(662)
(613)
(522)
(515)
(551)
(595)
(627)
(632)
Depreciation & Amortization
0
(39)
0
0
0
0
(7)
(15)
(15)
(49)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(17)
(32)
(26)
(27)
(42)
(53)
(57)
(56)
(53)
(52)
(51)
(51)
(52)
(51)
Other Operating Expenses
(79)
0
2
0
0
0
43
67
24
0
(42)
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
16
16
0
0
0
0
0
0
0
0
0
0
7
7
10
10
Operating Income
305
N/A
323
+6%
355
+10%
370
+4%
341
-8%
299
-12%
348
+17%
363
+4%
332
-8%
299
-10%
309
+4%
427
+38%
450
+5%
433
-4%
459
+6%
434
-6%
356
-18%
376
+6%
455
+21%
487
+7%
444
-9%
378
-15%
372
-2%
394
+6%
447
+13%
526
+18%
576
+10%
563
-2%
796
+41%
362
-55%
288
-20%
385
+34%
314
-18%
270
-14%
252
-7%
340
+35%
362
+6%
366
+1%
418
+14%
449
+7%
455
+1%
Pre-Tax Income
Interest Income Expense
(23)
(15)
(15)
(33)
(49)
(54)
(58)
(37)
(27)
(42)
(43)
(52)
(60)
(60)
(57)
(54)
(54)
(57)
(60)
(62)
(62)
(61)
(53)
(56)
(56)
(58)
(60)
(72)
(91)
(58)
(66)
(31)
(84)
(110)
(71)
(91)
(28)
(21)
(36)
(42)
(62)
Non-Reccuring Items
(136)
(11)
0
9
15
(307)
(343)
(106)
(55)
27
7
2
5
3
(0)
4
5
31
31
0
2
0
0
0
(34)
(139)
5
114
108
(18)
(49)
(53)
(56)
(29)
(13)
(13)
(22)
(249)
(276)
(47)
(26)
Total Other Income
0
3
17
21
21
25
28
36
34
36
16
(6)
(10)
(3)
12
14
14
16
(6)
(29)
(22)
(14)
(17)
(13)
5
17
3
(4)
(12)
1
3
3
2
2
3
4
4
7
4
0
(3)
Pre-Tax Income
146
N/A
300
+105%
357
+19%
366
+3%
328
-10%
(37)
N/A
(25)
+32%
256
N/A
285
+11%
319
+12%
289
-9%
371
+28%
384
+4%
373
-3%
414
+11%
398
-4%
321
-19%
366
+14%
420
+15%
396
-6%
362
-9%
302
-16%
302
0%
325
+8%
362
+11%
346
-4%
524
+51%
601
+15%
801
+33%
287
-64%
176
-39%
304
+73%
176
-42%
133
-24%
171
+29%
240
+40%
316
+32%
103
-67%
110
+7%
360
+227%
364
+1%
Net Income
Tax Provision
(93)
(87)
(95)
(94)
(83)
(65)
(65)
(53)
(55)
(75)
(69)
(95)
(105)
(79)
(91)
(92)
(70)
(108)
(126)
(79)
(72)
(67)
(74)
(77)
(71)
(85)
(90)
(29)
(124)
(158)
(108)
(157)
(143)
(64)
(94)
(83)
(65)
(90)
(110)
(134)
(130)
Income from Continuing Operations
54
213
262
272
246
(103)
(90)
203
230
244
220
276
279
294
322
306
251
258
295
317
290
235
227
248
291
261
434
572
677
129
68
147
33
69
77
157
251
13
0
226
234
Income to Minority Interest
0
0
0
0
0
0
0
0
0
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(2)
(1)
(1)
(1)
Net Income (Common)
68
N/A
213
+215%
262
+23%
272
+4%
286
+5%
24
-92%
40
+64%
1 728
+4 253%
1 721
0%
269
-84%
236
-12%
270
+14%
270
+0%
310
+15%
374
+21%
384
+3%
294
-23%
257
-13%
293
+14%
315
+7%
288
-9%
233
-19%
225
-3%
246
+9%
289
+17%
259
-10%
432
+67%
562
+30%
666
+19%
277
-58%
293
+6%
225
-23%
249
+11%
265
+6%
249
-6%
284
+14%
1 278
+350%
1 033
-19%
20
-98%
231
+1 055%
233
+1%
EPS (Diluted)
0.12
N/A
0.39
+225%
0.48
+23%
0.5
+4%
0.52
+4%
0.04
-92%
0.07
+75%
3.08
+4 300%
4.37
+42%
0.68
-84%
0.6
-12%
0.7
+17%
0.68
-3%
0.78
+15%
0.94
+21%
0
N/A
0.74
N/A
0.65
-12%
0.74
+14%
0.79
+7%
0.73
-8%
0.58
-21%
0.57
-2%
0.62
+9%
0.72
+16%
0.65
-10%
1.09
+68%
1.42
+30%
1.65
+16%
0.69
-58%
0.74
+7%
0.56
-24%
0.62
+11%
0.66
+6%
0.62
-6%
0.71
+15%
3.23
+355%
2.65
-18%
0.05
-98%
0.63
+1 160%
0.67
+6%

See Also

Summary
SMIN intrinsic value, competitors valuation, and company profile.
DCF Valuation
SMIN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SMIN stock valuation using valuation multiples.
Wall Street Estimates
SMIN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SMIN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.