$212.5 M

SN Mkt cap, 16-Aug-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 EV109.4 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

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

Revenue growth, %

11%0%13%

Cost of goods sold

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

Gross profit

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

Gross profit Margin, %

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

Operating expense total

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

EBITDA

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

EBITDA margin, %

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

EBIT

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

EBIT margin, %

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

Pre tax profit

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

Income tax expense

(58 m)(38.7 m)(40.8 m)(77.3 m)(56.2 m)(64 m)(65.8 m)(82 m)(52.7 m)(70 m)(80 m)(92.5 m)(162.1 m)(146.2 m)(115.2 m)(201.8 m)(81.3 m)

Net Income

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

Smith & Nephew Balance Sheet

Annual

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

Cash

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

Accounts Receivable

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

Inventories

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

Current Assets

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

PP&E

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

Goodwill

1.5 b2.6 b2.4 b2.8 b

Total Assets

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

Accounts Payable

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

Current Liabilities

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

Non-Current Liabilities

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

Total Debt

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

Total Liabilities

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

Additional Paid-in Capital

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

Retained Earnings

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

Total Equity

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

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

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

Cash From Operating Activities

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

Dividends Paid

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

Cash From Financing Activities

40.4 m(19.7 m)158.7 m17.8 m94.8 m(93.1 m)(16.9 m)(22 m)(196 m)209.7 m(328.1 m)691.8 m(431.3 m)(384 m)(315 m)

Net Change in Cash

11.5 m5.3 m5.6 m15.1 m2.4 m7.4 m12.9 m3.8 m7.7 m15 m113 m(114.8 m)(25 m)(37.1 m)33.2 m(45.7 m)82 m

Income Taxes Paid

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

Smith & Nephew Ratios

GBPY, 2017

EV/EBITDA

0.1 x

EV/EBIT

0.2 x

EV/CFO

0.1 x

Revenue/Employee

228.4 k

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