Johnson Matthey Detailed Consensus >> Group & Segments
Last Update: 2021-04-30

KPI[Pound m]FY 2019/20FY 2020/21 EFY 2021/22 EFY 2022/23 E
RevenueNumber of Estimates111111
RevenueHighest16,244.117,122.218,225.2
RevenueConsensus (Mean)14,577.013,894.314,851.215,381.9
RevenueLowest9,862.910,982.511,659.8
Sales excluding precious metalsNumber of Estimates161616
Sales excluding precious metalsHighest4,028.04,601.04,801.6
Sales excluding precious metalsConsensus (Mean)4,170.03,920.24,273.34,508.4
Sales excluding precious metalsLowest3,734.03,984.04,194.0
Underlying EBITDANumber of Estimates151515
Underlying EBITDAHighest709.0881.0951.3
Underlying EBITDAConsensus (Mean)705.0685.0804.6859.5
Underlying EBITDALowest627.6750.0780.0
Underlying operating profit (underlying EBIT)Number of Estimates161616
Underlying operating profit (underlying EBIT)Highest509.0693.0736.0
Underlying operating profit (underlying EBIT)Consensus (Mean)539.0493.9599.9641.7
Underlying operating profit (underlying EBIT)Lowest447.1551.0577.0
Operating profit (EBIT)Number of Estimates141414
Operating profit (EBIT)Highest496.0608.1676.0
Operating profit (EBIT)Consensus (Mean)388.0388.2560.7617.1
Operating profit (EBIT)Lowest314.1510.5537.0
Net finance chargesNumber of Estimates161616
Net finance chargesHighest-46.2-34.8-10.1
Net finance chargesConsensus (Mean)-86.0-85.8-75.9-65.5
Net finance chargesLowest-103.0-132.8-115.3
Underlying profit before taxNumber of Estimates161616
Underlying profit before taxHighest458.6633.0682.0
Underlying profit before taxConsensus (Mean)455.0408.5524.5576.8
Underlying profit before taxLowest354.7484.0505.0
Profit before taxNumber of Estimates141414
Profit before taxHighest409.0530.4616.0
Profit before taxConsensus (Mean)305.0302.8483.6550.3
Profit before taxLowest221.7425.2490.0
Underlying tax rate (%)Number of Estimates161616
Underlying tax rate (%)Highest18.018.018.0
Underlying tax rate (%)Consensus (Mean)15.816.115.815.8
Underlying tax rate (%)Lowest13.811.011.0
Underlying profit attributable to equity holdersNumber of Estimates161616
Underlying profit attributable to equity holdersHighest385.2532.0573.0
Underlying profit attributable to equity holdersConsensus (Mean)383.0343.2441.9485.8
Underlying profit attributable to equity holdersLowest300.0406.0414.0
Profit attributable to equity holdersNumber of Estimates141414
Profit attributable to equity holdersHighest340.0445.6517.0
Profit attributable to equity holdersConsensus (Mean)255.0251.2406.4460.2
Profit attributable to equity holdersLowest167.0345.6403.0
Underlying EPS (in pence)Number of Estimates161616
Underlying EPS (in pence)Highest199.84276.60298.00
Underlying EPS (in pence)Consensus (Mean)199.20178.29229.57252.30
Underlying EPS (in pence)Lowest155.54211.80216.10
Reported EPS (in pence)Number of Estimates141414
Reported EPS (in pence)Highest177.38231.92268.15
Reported EPS (in pence)Consensus (Mean)132.30130.78211.17239.13
Reported EPS (in pence)Lowest86.79179.60210.36
Ordinary dividend per share (in pence)Number of Estimates161616
Ordinary dividend per share (in pence)Highest99.83102.10110.00
Ordinary dividend per share (in pence)Consensus (Mean)55.6361.0178.2884.42
Ordinary dividend per share (in pence)Lowest48.3061.3364.39
Capex spendNumber of Estimates161616
Capex spendHighest-387.3-211.0-158.5
Capex spendConsensus (Mean)-435.0-406.0-486.0-474.3
Capex spendLowest-434.1-602.0-627.0
Net debtNumber of Estimates151515
Net debtHighest1,181.01,507.01,725.0
Net debtConsensus (Mean)1,094.0927.0986.0971.4
Net debtLowest774.1413.3-277.4
Clean Air salesNumber of Estimates141414
Clean Air salesHighest2,550.02,796.03,035.9
Clean Air salesConsensus (Mean)2,618.02,384.32,635.02,775.7
Clean Air salesLowest2,240.52,446.02,561.0
Clean Air, underlying operating profitNumber of Estimates151515
Clean Air, underlying operating profitHighest280.5395.0443.0
Clean Air, underlying operating profitConsensus (Mean)295.0265.8346.9374.3
Clean Air, underlying operating profitLowest249.7296.2315.5
Efficient Natural Resources salesNumber of Estimates131313
Efficient Natural Resources salesHighest1,104.01,154.61,177.1
Efficient Natural Resources salesConsensus (Mean)1,079.01,031.81,069.51,084.4
Efficient Natural Resources salesLowest989.8965.2994.8
Efficient Natural Resources, underlying operating profitNumber of Estimates151515
Efficient Natural Resources, underlying operating profitHighest260.1295.0301.2
Efficient Natural Resources, underlying operating profitConsensus (Mean)256.0240.0247.8243.4
Efficient Natural Resources, underlying operating profitLowest192.9203.7202.0
Health salesNumber of Estimates141414
Health salesHighest255.8298.5375.5
Health salesConsensus (Mean)223.0244.0268.0299.0
Health salesLowest237.0253.0270.0
Health, underlying operating profitNumber of Estimates151515
Health, underlying operating profitHighest38.756.882.3
Health, underlying operating profitConsensus (Mean)27.033.746.760.8
Health, underlying operating profitLowest30.038.243.3
New Markets salesNumber of Estimates131313
New Markets salesHighest428.5467.5657.7
New Markets salesConsensus (Mean)389.0378.2408.3460.3
New Markets salesLowest320.0350.0389.0
New Markets, underlying operating profitNumber of Estimates151515
New Markets, underlying operating profitHighest11.052.060.0
New Markets, underlying operating profitConsensus (Mean)-1.09.012.317.5
New Markets, underlying operating profitLowest7.0-0.62.0
Corporate, underlying operating profitNumber of Estimates151515
Corporate, underlying operating profitHighest-45.1-44.6-36.0
Corporate, underlying operating profitConsensus (Mean)-38.0-55.2-54.2-54.9
Corporate, underlying operating profitLowest-62.0-66.3-69.0
Disclaimer

This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.