Smith & Nephew (SN.)

Sector:

Health Care

Index:

FTSE 100

1,112.00p
   
  • Change Today:
      8.00p
  • 52 Week High: 1,435.00
  • 52 Week Low: 1,061.00
  • Currency: UK Pounds
  • Shares Issued: 852.62m
  • Volume: 2,165,122
  • Market Cap: £9,481m
  • RiskGrade: 173

Dividend Data

  31-Dec-2531-Dec-2431-Dec-2331-Dec-2231-Dec-21
Interim Dividend15.00¢14.40¢14.40¢14.40¢n/a
Final Dividend24.10¢23.10¢23.10¢23.10¢n/a
Total Dividend39.10¢37.50¢37.50¢37.50¢n/a
For more dividend details, click here

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Continuing Operations          
Revenue 6,164.00 5,810.00 5,549.00 5,215.00 5,212.00
Operating Profit/(Loss) 794.00 657.00 425.00 450.00 593.00
Net Interest (128.00) (149.00) (98.00) (66.00) (74.00)
Profit Before Tax 779.00 498.00 290.00 235.00 586.00
Profit After Tax 625.00 412.00 263.00 223.00 524.00
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 625.00 412.00 263.00 223.00 524.00
Attributable to:          
Equity Holders of Parent Company 625.00 412.00 263.00 223.00 524.00
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic 72.10¢ 47.20¢ 30.20¢ 25.50¢ 59.80¢
Earnings per Share - Diluted 71.60¢ 47.00¢ 30.10¢ 25.50¢ 59.70¢
Earnings per Share - Adjusted 102.00¢ 84.30¢ 82.80¢ 81.80¢ 80.90¢
Continuing and Discontinued EPS          
Earnings per Share - Basic 72.10¢ 47.20¢ 30.20¢ 25.50¢ 59.80¢
Earnings per Share - Diluted 71.60¢ 47.00¢ 30.10¢ 25.50¢ 59.70¢
Earnings per Share - Adjusted 102.00¢ 84.30¢ 82.80¢ 81.80¢ 80.90¢
           
Dividend per Share 39.10¢ 37.50¢ 37.50¢ 37.50¢ 37.50¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Assets          
Non-Current Assets          
Property, Plant & Equipment 1,638.00 1,422.00 1,470.00 1,455.00 1,513.00
Intangible Assets 3,990.00 4,058.00 4,102.00 4,267.00 4,387.00
Investment Properties n/a n/a n/a n/a n/a
Investments 151.00 16.00 24.00 58.00 198.00
Other Financial Assets n/a n/a n/a n/a n/a
Other Non-Current Assets 575.00 437.00 361.00 330.00 398.00
  6,354.00 5,933.00 5,957.00 6,110.00 6,496.00
Current Assets          
Inventories 2,117.00 2,387.00 2,395.00 2,205.00 1,844.00
Trade & Other Receivables 1,413.00 1,381.00 1,300.00 1,301.00 1,290.00
Cash at Bank & in Hand 557.00 619.00 302.00 350.00 1,290.00
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 16.00 34.00 33.00 n/a n/a
  4,103.00 4,421.00 4,030.00 3,856.00 4,424.00
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 10,457.00 10,354.00 9,987.00 9,966.00 10,920.00
           
Liabilities          
Current Liabilities          
Borrowings 150.00 63.00 765.00 160.00 491.00
Other Current Liabilities 1,445.00 1,468.00 1,506.00 1,555.00 1,640.00
  1,595.00 1,531.00 2,271.00 1,715.00 2,131.00
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 3,177.00 3,258.00 2,319.00 2,712.00 2,848.00
Provisions 122.00 126.00 57.00 120.00 179.00
Other Non-Current Liabilities 274.00 174.00 123.00 160.00 194.00
  3,573.00 3,558.00 2,499.00 2,992.00 3,221.00
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 5,168.00 5,089.00 4,770.00 4,707.00 5,352.00
           
Net Assets 5,289.00 5,265.00 5,217.00 5,259.00 5,568.00
           
Capital & Reserves          
Share Capital 175.00 175.00 175.00 175.00 177.00
Share Premium Account 615.00 615.00 615.00 615.00 614.00
Other Reserves (824.00) (543.00) (479.00) (557.00) (448.00)
Retained Earnings 5,323.00 5,018.00 4,906.00 5,026.00 5,225.00
Shareholders Funds 5,289.00 5,265.00 5,217.00 5,259.00 5,568.00
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 5,289.00 5,265.00 5,217.00 5,259.00 5,568.00
Cash Flow 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Net Cash Flow From Operating Activities 1,285.00 987.00 608.00 468.00 877.00
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 (406.00) (569.00) (448.00) (472.00) (691.00)
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 (955.00) (86.00) (200.00) (926.00) (645.00)
Net Increase/Decrease In Cash (76.00) 332.00 (40.00) (930.00) (459.00)
Ratios - based on IFRS 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Continuing Operations          
PE Ratio - Adjusted 16.2 15.7 17.4 18.1 21.3
PEG - Adjusted 0.8 7.8 17.4 18.1 0.9
Earnings per Share Growth - Adjusted 21% 2% 1% 1% 25%
Dividend Cover 2.61 2.25 2.21 2.18 2.16
Revenue per Share 710.96p 665.52p 637.08p 598.05p 594.30p
Pre-Tax Profit per Share 89.85p 57.05p 33.30p 26.95p 66.82p
Operating Margin 12.88% 11.31% 7.66% 8.63% 11.38%
Return on Capital Employed 19.10% 13.90% 9.12% 7.56% 14.05%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 16.2 15.7 17.4 18.1 21.3
PEG - Adjusted 0.8 7.8 17.4 18.1 0.9
Earnings per Share Growth - Adjusted 21% 2% 1% 1% 25%
Dividend Cover 2.61 2.25 2.21 2.18 2.16
           
Dividend Yield 2.4% 2.8% 2.6% 2.5% 2.2%
Dividend per Share Growth 4.27% n/a n/a n/a n/a
Operating Cash Flow per Share 148.21p 113.06p 69.81p 53.67p 100.00p
Cash Incr/Decr per Share (8.77p) 38.03p (4.59p) (106.65p) (52.34p)
Net Asset Value per Share (exc. Intangibles) 149.83p 138.26p 128.01p 113.76p 134.66p
Net Gearing 52.37% 51.32% 53.33% 47.96% 36.80%

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