$214.2 M

SN Mkt cap, 15-Oct-2018

£3.5 B

Smith & Nephew Revenue FY, 2017
Smith & Nephew Gross profit (FY, 2017)2.6 B
Smith & Nephew Gross profit margin (FY, 2017), %73.8%
Smith & Nephew Net income (FY, 2017)556.8 M
Smith & Nephew EBITDA (FY, 2017)993.8 M
Smith & Nephew EBIT (FY, 2017)678 M
Smith & Nephew Cash, 31-Dec-2017122.7 M
Smith & Nephew EV111.1 M

Smith & Nephew Revenue

Smith & Nephew revenue was £3.46 b in FY, 2017

Embed Graph

Smith & Nephew Revenue Breakdown

Embed Graph

Smith & Nephew revenue breakdown by business segment: 12.9% from Sports Medicine Joint Repair , 13.9% from Arthroscopic Enabling Technologies , 9.9% from Trauma & Extremities, 19.8% from Knee Implants, 12.9% from Hip Implants, 14.9% from Advanced Wound Care, 6.9% from Advanced Wound Bioactives and 8.9% from Other

Smith & Nephew Income Statement

Annual

GBPFY, 1996FY, 1997FY, 1998FY, 1999FY, 2000FY, 2001FY, 2002FY, 2003FY, 2004FY, 2005FY, 2006FY, 2007FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017

Revenue

1.1b1.0b1.1b1.1b1.1b1.1b1.1b1.2b1.2b1.4b1.4b2.0b2.9b3.2b3.6b3.4b3.5b

Revenue growth, %

11%0%13%

Cost of goods sold

472.6m446.1m453.3m479.6m456.8m350.2m329.9m345.1m334.8m361.0m1.1b600.7m724.8m797.5m883.4m923.3m905.9m

Gross profit

596.6m602.0m600.1m640.3m677.9m731.5m780.0m833.8m913.7m1.0b292.0m1.4b2.1b2.4b2.7b2.5b2.6b

Gross profit Margin, %

56%57%57%57%60%68%70%71%73%74%21%70%75%75%75%73%74%

Operating expense total

422.5m443.5m466.0m524.5m518.3m577.5m629.3m654.0m762.7m809.0m18.0m1.1b1.6b1.9b2.2b1.9b1.9b

EBITDA

359.2m435.1m771.6m797.5m868.8m882.7m993.8m

EBITDA margin, %

25%21%27%25%24%26%29%

EBIT

174.1m158.5m134.1m115.8m159.6m154.0m150.7m179.8m151.0m237.0m274.0m297.9m533.7m514.0m485.4m581.4m678.0m

EBIT margin, %

16%15%13%10%14%14%14%15%12%17%19%15%19%16%14%17%20%

Pre tax profit

178.7m152.4m134.5m182.1m261.4m193.6m177.9m230.1m177.9m240.0m281.0m283.4m528.4m490.0m432.1m770.9m638.1m

Income tax expense

(58.0m)(38.7m)(40.8m)(77.3m)(56.2m)(64.0m)(65.8m)(82.0m)(52.7m)(70.0m)(80.0m)(92.5m)(162.1m)(146.2m)(115.2m)(201.8m)(81.3m)

Net Income

120.7m113.7m93.7m104.8m205.2m129.6m112.1m148.1m125.2m170.0m201.0m191.0m366.3m343.8m316.9m569.1m556.8m

Smith & Nephew Balance Sheet

Annual

GBPFY, 1996FY, 1997FY, 1998FY, 1999FY, 2000FY, 2001FY, 2002FY, 2003FY, 2004FY, 2005FY, 2006FY, 2007FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017

Cash

80.5m57.1m49.9m100.5m24.6m30.0m22.5m26.0m32.6m88.0m177.0m102.7m90.3m63.8m92.8m72.6m122.7m

Accounts Receivable

218.7m219.9m233.1m241.8m246.2m224.4m222.6m246.0m273.5m323.0m322.0m468.3m616.1m664.3m751.3m717.2m766.6m

Inventories

229.8m225.7m242.4m237.6m228.2m232.2m229.5m230.6m284.9m355.0m316.0m504.0m662.8m810.5m940.6m903.0m946.6m

Current Assets

564.5m561.3m570.9m619.2m530.6m525.4m532.7m591.1m679.3m937.0m840.0m1.2b1.5b1.7b1.9b1.8b2.0b

PP&E

259.0m282.7m306.1m287.1m275.1m384.7m387.5m384.2m408.4m425.0m322.4m448.4m537.7m611.5m720.4m712.8m761.5m

Goodwill

1.5b2.6b2.4b2.8b

Total Assets

841.8m863.3m905.3m980.3m968.7m1.1b1.2b1.2b1.4b1.8b1.7b2.7b3.8b5.0b5.5b5.3b5.7b

Accounts Payable

116.5m120.2m128.4m128.5m114.6m145.1m141.4m132.8m153.2m171.0m207.0m317.3m494.8m553.8m624.5m585.8m633.7m

Current Liabilities

360.8m357.5m375.6m370.4m404.0m428.5m461.5m405.3m409.8m589.0m417.0m1.4b707.0m797.5m1.0b978.5m977.1m

Non-Current Liabilities

45.6m44.5m44.2m58.2m235.1m264.8m258.6m198.6m283.1m302.0m123.0m215.7m460.6m1.4b1.4b1.5b1.4b

Total Debt

57.5m3.7m12.3m11.6m10.3m132.0m60.0m871.4m29.0m26.8m35.6m62.4m19.6m

Total Liabilities

406.4m402.0m419.8m428.6m639.1m693.3m720.1m603.9m692.9m891.0m540.0m1.6b1.2b2.2b2.5b2.5b2.3b

Additional Paid-in Capital

111.0m111.5m111.7m112.1m112.7m113.4m113.8m114.1m114.5m115.0m97.0m114.8m121.2m126.3m141.4m130.7m129.2m

Retained Earnings

54.2m44.7m24.5m32.3m(251.7m)86.7m67.5m102.0m77.4m137.0m331.0m128.1m208.9m179.8m316.9m366.6m361.5m

Total Equity

435.4m461.3m485.5m551.7m329.6m404.6m517.3m640.8m727.0m863.0m1.1b1.1b2.7b2.8b3.1b2.9b3.4b

Debt to Equity Ratio

0.1 x0 x0 x0 x0 x0.2 x0.1 x0.8 x0 x0 x0 x0 x0 x

Debt to Assets Ratio

0.1 x0 x0 x0 x0 x0.1 x0 x0.3 x0 x0 x0 x0 x0 x

Financial Leverage

1.9 x1.9 x1.9 x1.8 x2.9 x2.7 x2.4 x1.9 x2 x2 x1.5 x2.5 x1.4 x1.8 x1.8 x1.9 x1.7 x

Smith & Nephew Cash Flow

Annual

GBPFY, 1996FY, 1997FY, 1998FY, 1999FY, 2000FY, 2001FY, 2002FY, 2003FY, 2004FY, 2005FY, 2006FY, 2007FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017

Net Income

120.7m113.7m93.7m104.8m205.2m129.6m112.1m148.1m125.2m170.0m201.0m191.0m366.3m343.8m316.9m569.1m556.8m

Cash From Operating Activities

189.3m181.7m161.9m198.1m204.0m191.9m209.3m214.5m226.6m147.0m190.0m264.7m571.3m468.7m796.1m616.3m791.2m

Dividends Paid

66.5m69.0m69.2m72.5m456.9m42.9m44.6m46.1m47.8m50.0m49.0m62.8m157.5m164.0m202.5m195.3m

Cash From Financing Activities

40.4m(19.7m)158.7m17.8m94.8m(93.1m)(16.9m)(22.0m)(196.0m)209.7m(328.1m)691.8m(431.3m)(384.0m)(315.0m)

Net Change in Cash

11.5m5.3m5.6m15.1m2.4m7.4m12.9m3.8m7.7m15.0m113.0m(114.8m)(25.0m)(37.1m)33.2m(45.7m)82.0m

Income Taxes Paid

(162.1m)(146.2m)(102.3m)(214.9m)

Smith & Nephew Ratios

GBPY, 2017

EV/EBITDA

0.1 x

EV/EBIT

0.2 x

EV/CFO

0.1 x

Revenue/Employee

228.4k

Financial Leverage

1.7 x
Report incorrect company information

Smith & Nephew Operating Metrics

Smith & Nephew's Training Provided, no. of people was reported to be 90 k in FY, 2016.
FY, 2016

Training Provided, no. of people

90 k
Report incorrect company information