|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.642,00 GBX | +0,23% |
|
+1,77% | +12,33% |
| 12:14 | Europese Commissie keurt overname van Smiths Detection Group door CVC Capital goed | MT |
| 12/02 | Alfa Financial haalt nieuwe CFO Andrew Dickson weg bij Cerillion | AN |
Voorlopige winst- en verliesrekening: Smiths Group plc
| Fiscaal tijdperk: Juli | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.406 | 2.566 | 3.037 | 3.132 | 3.336 | 3.026 | 3.259 | 3.301 |
| Variatie | - | 6,65% | 18,36% | 3,13% | 6,51% | -9,29% | 7,7% | 1,28% |
| EBITDA 1 | 458 | 495 | 584 | 611 | 682 | 654,8 | 701,8 | 701,7 |
| Variatie | - | 8,08% | 17,98% | 4,62% | 11,62% | -3,99% | 7,18% | -0,02% |
| Bedrijfsresultaat (EBIT) 1 | 372 | 417 | 501 | 526 | 580 | 542,4 | 589,8 | 627,6 |
| Variatie | - | 12,1% | 20,14% | 4,99% | 10,27% | -6,49% | 8,75% | 6,41% |
| Betaalde rente 1 | -86 | -14 | -43 | -43 | -35 | -44,25 | -38,33 | -32 |
| Resultaat voor belastingen (EBT) 1 | 240 | 103 | 360 | 372 | 375 | 466,2 | 522,2 | 552,2 |
| Variatie | - | -57,08% | 249,51% | 3,33% | 0,81% | 24,33% | 12,02% | 5,74% |
| Nettowinst (verlies) 1 | 284 | 1.033 | 231 | 250 | 290 | 350 | 381 | 393,9 |
| Variatie | - | 263,73% | -77,64% | 8,23% | 16% | 20,69% | 8,86% | 3,39% |
| Datum van publicatie | 28/09/21 | 23/09/22 | 26/09/23 | 24/09/24 | 23/09/25 | - | - | - |
1GBP in Miljoen
Geschatte gegevens
Balansprognose: Smiths Group plc
| Fiscaal tijdperk: Juli | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 1.097 | 110 | 387 | 213 | 441 | 435 | 183 | -88,8 |
| Variatie | - | -89,97% | 251,82% | -44,96% | 107,04% | -1,36% | -57,93% | -148,52% |
| Datum van publicatie | 28/09/21 | 23/09/22 | 26/09/23 | 24/09/24 | 23/09/25 | - | - | - |
1GBP in Miljoen
Geschatte gegevens
Verwachte kasstroom: Smiths Group plc
| Fiscaal tijdperk: Juli | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 115 | 85 | 79 | 86 | 80 | 81,5 | 85,33 | 92,5 |
| Variatie | - | -26,09% | -7,06% | 8,86% | -6,98% | 1,88% | 4,7% | 8,4% |
| Vrije kasstroom (FCF) 1 | 420 | 194 | 214 | 332 | 376 | 367,3 | 375 | 410,1 |
| Variatie | - | -53,81% | 10,31% | 55,14% | 13,25% | -2,31% | 2,09% | 9,36% |
| Datum van publicatie | 28/09/21 | 23/09/22 | 26/09/23 | 24/09/24 | 23/09/25 | - | - | - |
1GBP in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Smiths Group plc
| Fiscaal tijdperk: Juli | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 19,04% | 19,29% | 19,23% | 19,51% | 20,44% | 21,64% | 21,53% | 21,26% |
| EBIT-marge (%) | 15,46% | 16,25% | 16,5% | 16,79% | 17,39% | 17,92% | 18,1% | 19,01% |
| EBT-marge (%) | 9,98% | 4,01% | 11,85% | 11,88% | 11,24% | 15,41% | 16,02% | 16,73% |
| Nettomarge (%) | 11,8% | 40,26% | 7,61% | 7,98% | 8,69% | 11,57% | 11,69% | 11,93% |
| FCF-marge (%) | 17,46% | 7,56% | 7,05% | 10,6% | 11,27% | 12,14% | 11,51% | 12,42% |
| Vrije kasstroom/nettoresultaat (%) | 147,89% | 18,78% | 92,64% | 132,8% | 129,66% | 104,95% | 98,43% | 104,11% |
Winstgevendheid | ||||||||
| ROA | 5,3% | 6,04% | 7,18% | 8,48% | 9,95% | 8,5% | 9,8% | 10,2% |
| ROE | 11,94% | 12,51% | 13,54% | 15,82% | 19,22% | 16,01% | 16,41% | 18,5% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 2,4x | 0,22x | 0,66x | 0,35x | 0,65x | 0,66x | 0,26x | - |
| Schuld/vrije kasstroom | 2,61x | 0,57x | 1,81x | 0,64x | 1,17x | 1,18x | 0,49x | - |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 4,78% | 3,31% | 2,6% | 2,75% | 2,4% | 2,69% | 2,62% | 2,8% |
| CAPEX / EBITDA (%) | 25,11% | 17,17% | 13,53% | 14,08% | 11,73% | 12,45% | 12,16% | 13,18% |
| CAPEX / FCF (%) | 27,38% | 43,81% | 36,92% | 25,9% | 21,28% | 22,19% | 22,76% | 22,56% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 1,342 | 0,7184 | 0,8303 | 1,208 | 1,348 | 1,479 | 1,627 | - |
| Variatie | - | -46,48% | 15,57% | 45,54% | 11,52% | 9,77% | 9,97% | - |
| Dividend per aandeel 1 | 0,377 | 0,396 | 0,416 | 0,4375 | 0,46 | 0,4822 | 0,5075 | 0,5347 |
| Variatie | - | 5,04% | 5,05% | 5,17% | 5,14% | 4,83% | 5,24% | 5,35% |
| Nettoactief per aandeel 1 | 6,06 | 6,98 | 6,756 | 6,51 | 6,088 | 9,414 | 9,297 | 4,8 |
| Variatie | - | 15,18% | -3,21% | -3,63% | -6,5% | 54,65% | -1,24% | -48,37% |
| WPA 1 | 0,713 | 2,66 | 0,651 | 0,72 | 0,853 | 1,122 | 1,284 | 1,342 |
| Variatie | - | 273,07% | -75,53% | 10,6% | 18,47% | 31,54% | 14,45% | 4,49% |
| Aantal aandelen (in duizend) | 396.376 | 362.982 | 348.648 | 343.372 | 327.996 | 312.215 | 312.215 | 312.215 |
| Datum van publicatie | 28/09/21 | 23/09/22 | 26/09/23 | 24/09/24 | 23/09/25 | - | - | - |
1GBP
Geschatte gegevens
| 2026 * | 2027 * | |
|---|---|---|
| k/w-verhouding | 23,5x | 20,6x |
| PBR-ratio | 2,81x | 2,84x |
| EV/omzet | 2,87x | 2,59x |
| Dividendrendement | 1,83% | 1,92% |
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
ESG MSCI
AAA
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
11
Laatste slotkoers
26,36GBP
Gemiddelde koersdoel
28,16GBP
Spread / Gemiddelde doel
+6,83%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers SMIN
- Financiën Smiths Group plc
Kies jouw editie
Alle financiële informatie op nationaal niveau
