Smith & Nephew PLC
LSE:SN

Watchlist Manager
Smith & Nephew PLC Logo
Smith & Nephew PLC
LSE:SN
Watchlist
Price: 1 071 GBX 0.37% Market Closed
Market Cap: 9.4B GBX
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+5%
3 Years
+11%
5 Years
+13%
7 Years
-
10 Years
+26%
0
Operating Income
+0%
Growth Rates:
1 Year
+26%
3 Years
+24%
5 Years
-13%
7 Years
-
10 Years
-8%
0
Net Income
+0%
Growth Rates:
1 Year
+57%
3 Years
-21%
5 Years
-31%
7 Years
-
10 Years
-18%

Earnings Waterfall
Smith & Nephew PLC

Revenue
5.8B USD
Cost of Revenue
-1.7B USD
Gross Profit
4.1B USD
Operating Expenses
-3.2B USD
Operating Income
890m USD
Other Expenses
-478m USD
Net Income
412m USD

Income Statement
Smith & Nephew PLC

Rotate your device to view
Income Statement
Currency: USD
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Apr-2010 Jul-2010 Oct-2010 Dec-2010 Apr-2011 Jul-2011 Oct-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jul-2021 Dec-2021 Jul-2022 Dec-2022 Jul-2023 Dec-2023 Jun-2024 Dec-2024
Revenue
Revenue
3 723
N/A
3 808
+2%
3 801
0%
3 755
-1%
3 681
-2%
3 666
0%
3 772
+3%
3 902
+3%
3 935
+1%
3 961
+1%
3 962
+0%
4 022
+2%
4 140
+3%
4 231
+2%
4 270
+1%
4 294
+1%
4 246
-1%
4 166
-2%
4 137
-1%
4 133
0%
4 178
+1%
4 253
+2%
4 351
+2%
4 349
0%
4 422
+2%
4 543
+3%
4 617
+2%
2 440
-47%
4 904
+101%
4 949
+1%
5 138
+4%
4 688
-9%
4 560
-3%
5 124
+12%
5 212
+2%
5 213
+0%
5 215
+0%
5 349
+3%
5 549
+4%
5 642
+2%
5 810
+3%
Gross Profit
Cost of Revenue
(1 105)
(1 108)
(1 077)
(1 053)
(1 019)
(991)
(1 030)
(1 054)
(1 048)
(1 047)
(1 031)
(1 051)
(1 093)
(1 129)
(1 140)
(1 135)
(1 113)
(1 076)
(1 070)
(1 066)
(1 073)
(1 084)
(1 087)
(1 086)
(1 086)
(1 118)
(1 127)
(653)
(1 294)
(1 293)
(1 326)
(1 336)
(1 375)
(1 556)
(1 507)
(1 510)
(1 514)
(1 603)
(1 654)
(1 747)
(1 731)
Gross Profit
2 618
N/A
2 700
+3%
2 724
+1%
2 702
-1%
2 662
-1%
2 675
+0%
2 742
+3%
2 848
+4%
2 887
+1%
2 914
+1%
2 931
+1%
2 971
+1%
3 047
+3%
3 102
+2%
3 130
+1%
3 159
+1%
3 133
-1%
3 090
-1%
3 067
-1%
3 067
N/A
3 105
+1%
3 169
+2%
3 264
+3%
3 263
0%
3 336
+2%
3 425
+3%
3 490
+2%
1 787
-49%
3 610
+102%
3 656
+1%
3 812
+4%
3 352
-12%
3 185
-5%
3 568
+12%
3 705
+4%
3 703
0%
3 701
0%
3 746
+1%
3 895
+4%
3 895
N/A
4 079
+5%
Operating Income
Operating Expenses
(1 947)
(2 026)
(2 007)
(2 055)
(2 000)
(1 962)
(2 019)
(2 044)
(2 065)
(2 072)
(2 011)
(2 060)
(2 117)
(2 187)
(2 268)
(2 292)
(2 282)
(2 243)
(2 221)
(2 237)
(2 275)
(2 326)
(2 454)
(2 413)
(2 471)
(2 553)
(2 525)
(1 337)
(2 600)
(2 638)
(2 786)
(2 744)
(2 673)
(2 822)
(2 985)
(2 976)
(3 067)
(3 150)
(3 190)
(3 199)
(3 189)
Selling, General & Administrative
(1 770)
(1 839)
(1 825)
(1 826)
(1 798)
(1 803)
(1 864)
(1 887)
(1 904)
(1 913)
(1 860)
(1 904)
(1 957)
(2 022)
(2 101)
(2 122)
(2 113)
(2 077)
(2 050)
(2 036)
(2 036)
(2 046)
(2 103)
(2 110)
(2 154)
(2 221)
(2 161)
(1 164)
(2 187)
(2 252)
(2 314)
(2 260)
(2 160)
(2 254)
(2 438)
(2 362)
(2 555)
(2 647)
(2 646)
(2 697)
(2 671)
Research & Development
(149)
(157)
(152)
(152)
(149)
(145)
(155)
(157)
(161)
(159)
(151)
(156)
(160)
(165)
(167)
(170)
(169)
(166)
(171)
(180)
(196)
(215)
(231)
(235)
(241)
(239)
(235)
(116)
(237)
(269)
(268)
(301)
(279)
(330)
(310)
(359)
(300)
(337)
(299)
(310)
(288)
Depreciation & Amortization
(28)
(30)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(21)
(43)
(65)
0
(68)
(76)
(93)
(129)
(57)
(176)
(117)
(204)
(183)
(234)
(238)
(237)
(255)
(212)
(166)
(245)
(192)
(230)
Other Operating Expenses
0
0
(30)
(77)
(53)
(14)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(120)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
671
N/A
674
+0%
717
+6%
647
-10%
662
+2%
713
+8%
723
+1%
804
+11%
822
+2%
842
+2%
920
+9%
911
-1%
930
+2%
915
-2%
862
-6%
867
+1%
851
-2%
847
0%
846
0%
830
-2%
830
N/A
843
+2%
810
-4%
850
+5%
865
+2%
872
+1%
965
+11%
450
-53%
1 010
+124%
1 018
+1%
1 026
+1%
608
-41%
512
-16%
746
+46%
720
-3%
727
+1%
634
-13%
596
-6%
705
+18%
696
-1%
890
+28%
Pre-Tax Income
Interest Income Expense
(61)
(64)
(65)
(59)
(53)
(46)
(38)
(32)
(25)
(19)
(15)
(13)
(12)
(11)
(8)
(8)
(7)
2
6
7
10
4
3
0
(4)
(8)
(19)
(23)
(52)
(67)
(43)
(39)
(37)
(25)
(65)
(91)
(207)
(238)
(128)
(127)
(131)
Non-Reccuring Items
(137)
(73)
(87)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(13)
(35)
(55)
0
(19)
(90)
(119)
(221)
(78)
(147)
(108)
(211)
(217)
(217)
(207)
(60)
(56)
(192)
(113)
(286)
(218)
(233)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
251
251
251
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
1
2
(1)
(4)
(6)
(10)
(21)
(20)
(19)
(17)
(16)
(15)
(15)
(14)
(13)
(17)
(16)
(16)
(11)
243
(9)
(11)
(11)
(12)
(12)
(11)
(11)
(8)
(30)
(20)
(29)
(26)
(12)
(11)
(9)
(13)
0
(3)
(1)
(19)
(28)
Pre-Tax Income
474
N/A
539
+14%
564
+5%
584
+4%
603
+3%
657
+9%
664
+1%
752
+13%
778
+3%
806
+4%
889
+10%
883
-1%
903
+2%
890
-1%
841
-6%
842
+0%
1 079
+28%
1 084
+0%
1 092
+1%
1 067
-2%
796
-25%
781
-2%
802
+3%
819
+2%
759
-7%
734
-3%
714
-3%
341
-52%
781
+129%
823
+5%
743
-10%
326
-56%
246
-25%
503
+104%
586
+17%
567
-3%
235
-59%
242
+3%
290
+20%
332
+14%
498
+50%
Net Income
Tax Provision
(166)
(185)
(187)
(192)
(196)
(196)
(198)
(225)
(232)
(251)
(280)
(277)
(281)
(272)
(266)
(266)
(364)
(368)
(371)
(360)
(252)
(249)
(246)
(256)
(236)
(231)
(213)
(67)
(118)
(125)
(143)
65
202
50
(62)
(71)
(12)
(24)
(27)
(27)
(86)
Income from Continuing Operations
308
354
377
392
407
461
466
527
546
555
609
606
622
618
575
576
715
716
721
707
544
532
556
563
523
503
501
274
663
698
600
391
448
553
524
496
223
218
263
305
412
Net Income (Common)
308
N/A
354
+15%
377
+6%
392
+4%
407
+4%
461
+13%
466
+1%
527
+13%
546
+4%
555
+2%
609
+10%
606
0%
622
+3%
618
-1%
575
-7%
576
+0%
715
+24%
716
+0%
721
+1%
707
-2%
544
-23%
532
-2%
556
+5%
563
+1%
523
-7%
503
-4%
501
0%
274
-45%
663
+142%
698
+5%
600
-14%
391
-35%
448
+15%
553
+23%
524
-5%
496
-5%
223
-55%
218
-2%
263
+21%
305
+16%
412
+35%
EPS (Diluted)
0.34
N/A
0.39
+15%
0.43
+10%
0.43
N/A
0.45
+5%
0.51
+13%
0.52
+2%
0.59
+13%
0.61
+3%
0.62
+2%
0.68
+10%
0.67
-1%
0.69
+3%
0.69
N/A
0.64
-7%
0.64
N/A
0.79
+23%
0.79
N/A
0.79
N/A
0.78
-1%
0.6
-23%
0.58
-3%
0.61
+5%
0.62
+2%
0.58
-6%
0.56
-3%
0.55
-2%
0.31
-44%
0.76
+145%
0.8
+5%
0.68
-15%
0.45
-34%
0.51
+13%
0.63
+24%
0.6
-5%
0.57
-5%
0.26
-54%
0.25
-4%
0.3
+20%
0.35
+17%
0.47
+34%

See Also

Summary
SN intrinsic value, competitors valuation, and company profile.
DCF Valuation
SN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SN stock valuation using valuation multiples.
Wall Street Estimates
SN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 242,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.