investorscraft@gmail.com

Intrinsic ValueSmiths Group plc (SMIN.L)

Previous Close£2,510.00
Intrinsic Value
Upside potential
Previous Close
£2,510.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Smiths Group plc is a diversified industrial technology company with a strong presence in critical sectors including medical technology, security and defense, aerospace, and energy. The company operates through five distinct divisions—John Crane, Smiths Detection, Flex-Tek, Smiths Interconnect, and Smiths Medical—each specializing in high-value engineered solutions. John Crane is a leader in mechanical seals and fluid handling systems, while Smiths Detection provides advanced threat detection technologies for security applications. Flex-Tek focuses on thermal and fluid management solutions, and Smiths Interconnect delivers precision electronic components for demanding environments. Smiths Medical, a key player in the healthcare sector, offers specialized medical devices for infusion therapy and critical care. The company’s diversified portfolio and focus on mission-critical applications provide resilience against cyclical downturns in any single market. Its global footprint and long-standing customer relationships reinforce its competitive positioning, particularly in regulated industries where reliability and technical expertise are paramount. Smiths Group’s ability to innovate and adapt to evolving market needs—such as increasing demand for security technologies and advanced medical devices—positions it as a trusted partner in high-growth industrial and healthcare segments.

Revenue Profitability And Efficiency

Smiths Group reported revenue of £3.13 billion for the fiscal year, with net income of £250 million, reflecting a disciplined approach to cost management and operational efficiency. The company generated £418 million in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures were modest at £68 million, indicating a focus on maintaining lean operations while supporting growth initiatives. The diluted EPS of 72p underscores steady profitability despite macroeconomic uncertainties.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams and high-margin industrial and healthcare segments. Smiths Group maintains a balanced capital structure, with £459 million in cash and equivalents against £659 million in total debt, reflecting prudent financial management. Its ability to generate consistent cash flow enables reinvestment in R&D and strategic acquisitions while sustaining shareholder returns.

Balance Sheet And Financial Health

Smiths Group’s balance sheet remains robust, with a healthy liquidity position and manageable leverage. The net debt-to-equity ratio is conservative, supported by strong cash generation. The company’s financial flexibility allows it to navigate market volatility and pursue selective growth opportunities without compromising its credit profile.

Growth Trends And Dividend Policy

Smiths Group has demonstrated resilience in its core markets, with growth driven by demand for security technologies and medical devices. The company maintains a shareholder-friendly dividend policy, distributing 44.43p per share, reflecting its commitment to returning capital while reinvesting in high-return projects. Long-term growth is expected to be supported by innovation and expansion in emerging markets.

Valuation And Market Expectations

With a market capitalization of approximately £7.13 billion and a beta of 0.58, Smiths Group is perceived as a relatively stable investment within the industrials sector. The company’s valuation reflects its diversified earnings base and defensive qualities, with investors pricing in steady growth and reliable cash flows.

Strategic Advantages And Outlook

Smiths Group’s strategic advantages lie in its technological expertise, global reach, and strong market positions in niche industrial and healthcare segments. The outlook remains positive, with opportunities in security, energy efficiency, and medical innovation driving long-term growth. The company’s focus on operational excellence and strategic divestitures positions it well for sustained value creation.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount