Johnson Matthey Detailed Consensus >> Group & Segments
Last Update: 2020-06-17

KPI[Pound m]H1 2019/20H2 2019/20FY 2019/20H1 2020 EH2 2020 EFY 2020/21 EFY 2021/22 EFY 2022/23 E
RevenueNumber of Estimates33887
RevenueHighest6,832.59,351.116,183.617,708.318,842.3
RevenueConsensus (Mean)6,818.07,759.014,577.05,971.17,402.113,650.114,736.815,237.0
RevenueLowest5,299.56,024.711,512.012,457.012,706.0
Sales excluding precious metalsNumber of Estimates44998
Sales excluding precious metalsHighest1,892.22,257.13,987.54,483.34,847.3
Sales excluding precious metalsConsensus (Mean)2,124.02,046.04,170.01,713.41,953.73,670.84,041.94,309.4
Sales excluding precious metalsLowest1,522.01,478.43,356.03,383.03,817.0
Underlying EBITDANumber of Estimates33777
Underlying EBITDAHighest294.4370.8665.2803.5899.6
Underlying EBITDAConsensus (Mean)350.0355.0705.0282.4341.4608.9747.0810.5
Underlying EBITDALowest265.8306.4561.0706.0740.0
Underlying operating profit (underlying EBIT)Number of Estimates44999
Underlying operating profit (underlying EBIT)Highest215.0283.8491.4630.0694.0
Underlying operating profit (underlying EBIT)Consensus (Mean)265.0274.0539.0174.6260.9423.4534.1590.5
Underlying operating profit (underlying EBIT)Lowest101.0231.3382.0377.0463.0
Operating profit (EBIT)Number of Estimates44777
Operating profit (EBIT)Highest209.0273.5476.0591.8673.8
Operating profit (EBIT)Consensus (Mean)259.0129.0388.0164.7247.2388.1498.0560.6
Operating profit (EBIT)Lowest94.5222.4318.1363.0449.0
Net finance chargesNumber of Estimates44999
Net finance chargesHighest-34.0-32.6-61.0-41.5-23.5
Net finance chargesConsensus (Mean)-36.0-50.0-86.0-51.1-50.9-86.2-78.3-58.6
Net finance chargesLowest-79.8-79.8-159.6-154.2-93.7
Underlying profit before taxNumber of Estimates44999
Underlying profit before taxHighest162.2237.5399.7571.0642.0
Underlying profit before taxConsensus (Mean)231.0224.0455.0124.0210.5338.0456.5532.6
Underlying profit before taxLowest58.0151.5286.7306.0387.0
Profit before taxNumber of Estimates44777
Profit before taxHighest161.9230.0384.2483.1580.1
Profit before taxConsensus (Mean)225.080.0305.0114.0196.7296.8412.6500.5
Profit before taxLowest51.0144.5244.1292.0373.0
Underlying tax rate (%)Number of Estimates44999
Underlying tax rate (%)Highest17.216.919.019.019.1
Underlying tax rate (%)Consensus (Mean)20.311.215.816.516.316.215.815.8
Underlying tax rate (%)Lowest15.616.013.811.011.0
Underlying profit attributable to equity holdersNumber of Estimates44999
Underlying profit attributable to equity holdersHighest134.6199.1333.8480.0539.0
Underlying profit attributable to equity holdersConsensus (Mean)184.0199.0383.0103.8176.0283.1385.4449.5
Underlying profit attributable to equity holdersLowest48.0127.1240.8248.0313.0
Profit attributable to equity holdersNumber of Estimates44777
Profit attributable to equity holdersHighest134.4192.0318.3428.5515.0
Profit attributable to equity holdersConsensus (Mean)176.079.0255.098.7168.3251.4355.8422.8
Profit attributable to equity holdersLowest41.0142.6201.4239.0306.0
Underlying EPS (in pence)Number of Estimates44888
Underlying EPS (in pence)Highest69.95103.48173.43249.40280.10
Underlying EPS (in pence)Consensus (Mean)95.80103.34199.2053.9991.62145.22198.30234.78
Underlying EPS (in pence)Lowest25.0466.07125.15128.50162.18
Reported EPS (in pence)Number of Estimates44887
Reported EPS (in pence)Highest69.83100.16165.38222.68267.60
Reported EPS (in pence)Consensus (Mean)91.8041.02132.3051.3587.60134.50188.74219.74
Reported EPS (in pence)Lowest21.3974.09104.67123.83158.55
Ordinary dividend per share (in pence)Number of Estimates22999
Ordinary dividend per share (in pence)Highest21.0043.9787.6092.10103.40
Ordinary dividend per share (in pence)Consensus (Mean)24.5031.1355.6318.8733.1859.0774.0382.12
Ordinary dividend per share (in pence)Lowest16.7422.3938.3055.6364.95
Capex spendNumber of Estimates22999
Capex spendHighest-158.1-155.2-347.0-334.0-250.0
Capex spendConsensus (Mean)-176.0-259.0-435.0-178.4-199.0-387.1-381.3-384.9
Capex spendLowest-198.7-242.7-400.8-439.0-500.0
Net debtNumber of Estimates22999
Net debtHighest1,140.21,300.61,300.61,289.01,457.0
Net debtConsensus (Mean)1,488.01,094.01,094.01,114.7796.71,026.5987.7986.1
Net debtLowest1,089.2292.8292.8-37.0-187.7
Clean Air salesNumber of Estimates44887
Clean Air salesHighest1,190.51,354.92,385.92,769.23,036.1
Clean Air salesConsensus (Mean)1,392.01,226.02,618.01,042.61,203.12,182.82,461.22,648.8
Clean Air salesLowest905.01,088.41,918.11,807.02,140.0
Clean Air, underlying operating profitNumber of Estimates44997
Clean Air, underlying operating profitHighest139.8171.3274.4364.4419.0
Clean Air, underlying operating profitConsensus (Mean)179.0116.0295.090.1133.9207.5298.1323.5
Clean Air, underlying operating profitLowest13.087.0146.4162.0213.0
Efficient Natural Resources salesNumber of Estimates44887
Efficient Natural Resources salesHighest517.9660.01,092.41,142.01,188.1
Efficient Natural Resources salesConsensus (Mean)496.0583.01,079.0443.2572.21,015.31,051.11,074.8
Efficient Natural Resources salesLowest397.0504.7941.1958.5975.9
Efficient Natural Resources, underlying operating profitNumber of Estimates44997
Efficient Natural Resources, underlying operating profitHighest98.4139.0230.0244.9248.3
Efficient Natural Resources, underlying operating profitConsensus (Mean)94.0162.0256.081.0122.6208.5211.7217.7
Efficient Natural Resources, underlying operating profitLowest67.1109.2176.7190.2195.9
Health salesNumber of Estimates44887
Health salesHighest132.5146.0278.5321.4369.6
Health salesConsensus (Mean)111.0112.0223.0123.0126.6249.6275.6298.4
Health salesLowest115.2118.0233.0253.0270.4
Health, underlying operating profitNumber of Estimates44997
Health, underlying operating profitHighest31.229.260.485.7114.6
Health, underlying operating profitConsensus (Mean)18.09.027.021.523.342.656.867.6
Health, underlying operating profitLowest15.015.030.045.053.0
New Markets salesNumber of Estimates44887
New Markets salesHighest193.9223.3417.0466.0539.0
New Markets salesConsensus (Mean)186.0203.0389.0183.9113.0348.8372.2414.0
New Markets salesLowest158.0-182.711.119.6151.9
New Markets, underlying operating profitNumber of Estimates44997
New Markets, underlying operating profitHighest2.95.518.152.032.8
New Markets, underlying operating profitConsensus (Mean)-8.07.0-1.01.83.37.312.415.3
New Markets, underlying operating profitLowest0.50.51.02.05.0
Corporate, underlying operating profitNumber of Estimates44997
Corporate, underlying operating profitHighest-15.0-18.5-38.0-38.0-38.0
Corporate, underlying operating profitConsensus (Mean)-18.0-20.0-38.0-19.8-22.2-42.4-44.9-44.7
Corporate, underlying operating profitLowest-23.7-30.0-54.0-52.0-51.0
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.