Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Smith & Nephew PLC
LSE:SN

Watchlist Manager
Smith & Nephew PLC Logo
Smith & Nephew PLC
LSE:SN
Watchlist
Price: 1 352.5 GBX 0.48% Market Closed
Market Cap: £11.5B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+14%
5Y
+27%
10Y
-
Operating Income
+
3Y
+23%
5Y
+47%
10Y
-
Net Income
+
3Y
-1%
5Y
+26%
10Y
-

Earnings Waterfall
Smith & Nephew PLC

Income Statement
Smith & Nephew PLC

Rotate your device to view
Income Statement
Currency: USD
Dec-2003 Apr-2004 Jul-2004 Oct-2004 Dec-2004 Apr-2005 Jul-2005 Oct-2005 Dec-2005 Apr-2006 Jul-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Apr-2010 Jul-2010 Oct-2010 Dec-2010 Apr-2011 Jul-2011 Oct-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jul-2021 Dec-2021 Jul-2022 Dec-2022 Jul-2023 Dec-2023 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
33
0
0
0
27
0
0
0
24
0
0
0
9
0
0
0
40
0
0
0
71
0
0
0
40
0
0
0
15
0
0
0
12
0
0
0
9
0
0
0
10
0
0
0
33
29
49
60
54
51
57
80
77
73
75
107
102
140
134
144
Revenue
1 926
N/A
2 039
+6%
2 109
+3%
2 202
+4%
2 287
+4%
2 358
+3%
2 453
+4%
2 504
+2%
2 557
+2%
2 575
+1%
2 610
+1%
2 681
+3%
2 779
+4%
2 880
+4%
3 007
+4%
3 173
+6%
3 369
+6%
3 536
+5%
3 723
+5%
3 808
+2%
3 801
0%
3 755
-1%
3 681
-2%
3 666
0%
3 772
+3%
3 902
+3%
3 935
+1%
3 961
+1%
3 962
+0%
4 022
+2%
4 140
+3%
4 231
+2%
4 270
+1%
4 294
+1%
4 246
-1%
4 166
-2%
4 137
-1%
4 133
0%
4 178
+1%
4 253
+2%
4 351
+2%
4 349
0%
4 422
+2%
4 543
+3%
4 617
+2%
2 440
-47%
4 904
+101%
4 949
+1%
5 138
+4%
4 688
-9%
4 560
-3%
5 124
+12%
5 212
+2%
5 213
+0%
5 215
+0%
5 349
+3%
5 549
+4%
5 642
+2%
5 810
+3%
5 944
+2%
Gross Profit
Cost of Revenue
(564)
(583)
(588)
(596)
(613)
(617)
(637)
(649)
(656)
(675)
(694)
(720)
(769)
(787)
(836)
(922)
(994)
(1 057)
(1 105)
(1 108)
(1 077)
(1 053)
(1 019)
(991)
(1 030)
(1 054)
(1 048)
(1 047)
(1 031)
(1 051)
(1 093)
(1 129)
(1 140)
(1 135)
(1 113)
(1 076)
(1 070)
(1 066)
(1 073)
(1 084)
(1 083)
(1 086)
(1 086)
(1 118)
(1 127)
(653)
(1 294)
(1 293)
(1 326)
(1 336)
(1 375)
(1 556)
(1 507)
(1 510)
(1 514)
(1 603)
(1 654)
(1 747)
(1 731)
(1 781)
Gross Profit
1 362
N/A
1 456
+7%
1 521
+4%
1 606
+6%
1 674
+4%
1 741
+4%
1 816
+4%
1 855
+2%
1 901
+3%
1 899
0%
1 916
+1%
1 961
+2%
2 010
+3%
2 093
+4%
2 171
+4%
2 251
+4%
2 375
+6%
2 479
+4%
2 618
+6%
2 700
+3%
2 724
+1%
2 702
-1%
2 662
-1%
2 675
+0%
2 742
+3%
2 848
+4%
2 887
+1%
2 914
+1%
2 931
+1%
2 971
+1%
3 047
+3%
3 102
+2%
3 130
+1%
3 159
+1%
3 133
-1%
3 090
-1%
3 067
-1%
3 067
N/A
3 105
+1%
3 169
+2%
3 268
+3%
3 263
0%
3 336
+2%
3 425
+3%
3 490
+2%
1 787
-49%
3 610
+102%
3 656
+1%
3 812
+4%
3 352
-12%
3 185
-5%
3 568
+12%
3 705
+4%
3 703
0%
3 701
0%
3 746
+1%
3 895
+4%
3 895
N/A
4 079
+5%
4 163
+2%
Operating Income
Operating Expenses
(1 032)
(1 120)
(1 166)
(1 188)
(1 251)
(1 423)
(1 475)
(1 355)
(1 385)
(1 383)
(1 397)
(1 428)
(1 473)
(1 514)
(1 559)
(1 609)
(1 810)
(1 836)
(1 947)
(2 026)
(2 026)
(2 055)
(2 000)
(1 962)
(1 946)
(2 044)
(2 065)
(2 072)
(1 996)
(2 060)
(2 117)
(2 187)
(2 268)
(2 292)
(2 282)
(2 243)
(2 221)
(2 237)
(2 275)
(2 326)
(2 369)
(2 413)
(2 471)
(2 553)
(2 525)
(1 337)
(2 600)
(2 638)
(2 786)
(2 744)
(2 673)
(2 822)
(2 985)
(2 976)
(3 067)
(3 150)
(3 190)
(3 199)
(3 189)
(3 272)
Selling, General & Administrative
(924)
(951)
(998)
(1 053)
(1 119)
(1 140)
(1 193)
(1 225)
(1 252)
(1 253)
(1 267)
(1 294)
(1 344)
(1 375)
(1 416)
(1 453)
(1 552)
(1 668)
(1 770)
(1 839)
(1 792)
(1 826)
(1 798)
(1 803)
(1 754)
(1 887)
(1 904)
(1 913)
(1 777)
(1 904)
(1 957)
(2 022)
(2 101)
(2 122)
(2 113)
(2 077)
(2 050)
(2 036)
(2 036)
(2 046)
(1 986)
(2 110)
(2 154)
(2 221)
(2 099)
(1 164)
(2 187)
(2 252)
(2 314)
(2 260)
(2 160)
(2 254)
(2 438)
(2 362)
(2 555)
(2 647)
(2 646)
(2 697)
(2 671)
(2 803)
Research & Development
(109)
(113)
(117)
(121)
(122)
(122)
(122)
(118)
(122)
(120)
(121)
(123)
(120)
(123)
(125)
(131)
(142)
(143)
(149)
(157)
(152)
(152)
(149)
(145)
(155)
(157)
(161)
(159)
(151)
(156)
(160)
(165)
(167)
(170)
(169)
(166)
(171)
(180)
(196)
(215)
(231)
(235)
(241)
(239)
(235)
(116)
(237)
(269)
(268)
(301)
(279)
(330)
(310)
(359)
(300)
(337)
(299)
(310)
(288)
(295)
Depreciation & Amortization
(30)
(23)
(18)
(13)
(38)
(11)
(12)
(12)
(11)
(10)
(9)
(10)
(14)
(16)
(18)
(25)
(30)
(25)
(28)
(30)
(55)
0
0
0
(60)
0
0
0
(68)
0
0
0
0
0
0
0
0
(21)
(43)
(65)
(152)
(68)
(76)
(93)
(191)
(57)
(176)
(117)
(204)
(183)
(234)
(238)
(237)
(255)
(212)
(166)
(245)
(192)
(230)
(174)
Other Operating Expenses
32
(33)
(33)
0
28
(149)
(149)
0
0
0
0
0
5
0
0
0
(86)
0
0
0
(27)
(77)
(53)
(14)
23
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
330
N/A
336
+2%
355
+6%
418
+18%
423
+1%
319
-25%
341
+7%
499
+47%
516
+3%
517
+0%
519
+1%
533
+3%
537
+1%
579
+8%
612
+6%
642
+5%
565
-12%
643
+14%
671
+4%
674
+0%
698
+4%
647
-7%
662
+2%
713
+8%
796
+12%
804
+1%
822
+2%
842
+2%
935
+11%
911
-3%
930
+2%
915
-2%
862
-6%
867
+1%
851
-2%
847
0%
846
0%
830
-2%
830
N/A
843
+2%
899
+7%
850
-5%
865
+2%
872
+1%
965
+11%
450
-53%
1 010
+124%
1 018
+1%
1 026
+1%
608
-41%
512
-16%
746
+46%
720
-3%
727
+1%
634
-13%
596
-6%
705
+18%
696
-1%
890
+28%
891
+0%
Pre-Tax Income
Interest Income Expense
35
36
38
35
49
9
9
13
4
(3)
(9)
(19)
16
9
3
(12)
(24)
(48)
(61)
(64)
0
(59)
(53)
(46)
8
(32)
(25)
(19)
39
(13)
(12)
(11)
52
(8)
(7)
2
66
7
10
4
3
0
(4)
(8)
(22)
(23)
(52)
(67)
(43)
(39)
(37)
(25)
(65)
(91)
(207)
(238)
(128)
(127)
(131)
(123)
Non-Reccuring Items
(41)
0
0
(2)
(147)
0
0
(192)
(85)
(83)
(83)
(41)
0
(37)
(52)
(142)
(72)
(135)
(137)
(73)
(68)
0
0
0
(73)
0
0
0
(15)
0
0
0
0
0
0
0
0
(13)
(35)
(55)
(89)
(19)
(90)
(119)
(216)
(78)
(147)
(108)
(211)
(217)
(217)
(207)
(60)
(56)
(192)
(113)
(286)
(218)
(233)
(133)
Gain/Loss on Disposition of Assets
52
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
251
251
251
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
50
49
(2)
0
(4)
(2)
(4)
2
1
2
5
(3)
7
7
5
0
4
1
2
(66)
(4)
(6)
(10)
(61)
(20)
(19)
(17)
(64)
(15)
(15)
(14)
(66)
(17)
(16)
(16)
(63)
243
(9)
(11)
(11)
(12)
(12)
(11)
(13)
(8)
(30)
(20)
(29)
(26)
(12)
(11)
(9)
(13)
0
(3)
(1)
(19)
(28)
(28)
Pre-Tax Income
376
N/A
422
+12%
442
+5%
449
+1%
326
-27%
324
-1%
348
+8%
317
-9%
436
+38%
432
-1%
429
-1%
479
+12%
550
+15%
558
+1%
570
+2%
493
-14%
469
-5%
464
-1%
474
+2%
539
+14%
564
+5%
584
+4%
603
+3%
657
+9%
670
+2%
752
+12%
778
+3%
806
+4%
895
+11%
883
-1%
903
+2%
890
-1%
848
-5%
842
-1%
1 079
+28%
1 084
+0%
1 100
+1%
1 067
-3%
796
-25%
781
-2%
802
+3%
819
+2%
759
-7%
734
-3%
714
-3%
341
-52%
781
+129%
823
+5%
743
-10%
326
-56%
246
-25%
503
+104%
586
+17%
567
-3%
235
-59%
242
+3%
290
+20%
332
+14%
498
+50%
607
+22%
Net Income
Tax Provision
(134)
(143)
(145)
(127)
(97)
(89)
(98)
(86)
(127)
(128)
(128)
(148)
(156)
(158)
(163)
(150)
(153)
(156)
(166)
(185)
(187)
(192)
(196)
(196)
(198)
(225)
(232)
(251)
(280)
(277)
(281)
(272)
(266)
(266)
(364)
(368)
(371)
(360)
(252)
(249)
(246)
(256)
(236)
(231)
(213)
(67)
(118)
(125)
(143)
65
202
50
(62)
(71)
(12)
(24)
(27)
(27)
(86)
(116)
Income from Continuing Operations
242
279
297
322
229
234
250
231
309
304
301
331
394
400
407
343
316
308
308
354
377
392
407
461
472
527
546
555
615
606
622
618
582
576
715
716
729
707
544
532
556
563
523
503
501
274
663
698
600
391
448
553
524
496
223
218
263
305
412
491
Net Income (Common)
242
N/A
279
+15%
297
+6%
322
+9%
229
-29%
264
+15%
280
+6%
261
-7%
340
+30%
665
+96%
663
0%
693
+5%
745
+7%
419
-44%
426
+2%
362
-15%
316
-13%
308
-3%
308
N/A
354
+15%
377
+6%
392
+4%
407
+4%
461
+13%
472
+2%
527
+12%
546
+4%
555
+2%
615
+11%
606
-1%
622
+3%
618
-1%
582
-6%
576
-1%
715
+24%
716
+0%
729
+2%
707
-3%
544
-23%
532
-2%
556
+5%
563
+1%
523
-7%
503
-4%
501
0%
274
-45%
663
+142%
698
+5%
600
-14%
391
-35%
448
+15%
553
+23%
524
-5%
496
-5%
223
-55%
218
-2%
263
+21%
305
+16%
412
+35%
491
+19%
EPS (Diluted)
0.26
N/A
0.29
+12%
0.31
+7%
0.34
+10%
0.24
-29%
0.28
+17%
0.29
+4%
0.27
-7%
0.36
+33%
0.7
+94%
0.7
N/A
0.73
+4%
0.78
+7%
0.43
-45%
0.44
+2%
0.37
-16%
0.34
-8%
0.34
N/A
0.34
N/A
0.39
+15%
0.42
+8%
0.43
+2%
0.45
+5%
0.51
+13%
0.53
+4%
0.59
+11%
0.61
+3%
0.62
+2%
0.69
+11%
0.67
-3%
0.69
+3%
0.69
N/A
0.65
-6%
0.64
-2%
0.79
+23%
0.79
N/A
0.81
+3%
0.78
-4%
0.6
-23%
0.58
-3%
0.61
+5%
0.62
+2%
0.58
-6%
0.56
-3%
0.56
N/A
0.31
-45%
0.76
+145%
0.8
+5%
0.68
-15%
0.45
-34%
0.51
+13%
0.63
+24%
0.6
-5%
0.57
-5%
0.26
-54%
0.25
-4%
0.3
+20%
0.35
+17%
0.47
+34%
0.56
+19%

See Also

Summary
SN intrinsic value, competitors valuation, and company profile.
DCF Valuation
SN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SN stock valuation using valuation multiples.
Wall Street Estimates
SN 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
SN 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
Follow us
Join more than 320,500+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett