Johnson Matthey Detailed Consensus
Last Update: 2021-02-12

KPI[Pound m]FY 2019/20FY 2020/21 EFY 2021/22 EFY 2022/23 E
RevenueNumber of Estimates101010
RevenueHighest15,698.417,122.218,225.2
RevenueConsensus (Mean)14,577.014,155.215,203.615,831.3
RevenueLowest13,155.013,541.014,254.0
Sales excluding precious metalsNumber of Estimates161616
Sales excluding precious metalsHighest3,992.04,480.04,922.0
Sales excluding precious metalsConsensus (Mean)4,170.03,842.74,191.74,443.6
Sales excluding precious metalsLowest3,688.53,922.44,218.0
Underlying EBITDANumber of Estimates161616
Underlying EBITDAHighest687.0887.0960.7
Underlying EBITDAConsensus (Mean)705.0644.4768.8835.3
Underlying EBITDALowest568.8641.3754.9
Underlying operating profit (underlying EBIT)Number of Estimates171717
Underlying operating profit (underlying EBIT)Highest494.0703.0722.0
Underlying operating profit (underlying EBIT)Consensus (Mean)539.0457.7567.3619.3
Underlying operating profit (underlying EBIT)Lowest396.2477.8555.0
Operating profit (EBIT)Number of Estimates131313
Operating profit (EBIT)Highest461.0607.8688.3
Operating profit (EBIT)Consensus (Mean)388.0353.9525.9593.4
Operating profit (EBIT)Lowest287.2415.8530.0
Net finance chargesNumber of Estimates131313
Net finance chargesHighest-46.2-35.5-35.9
Net finance chargesConsensus (Mean)-86.0-88.1-81.0-70.7
Net finance chargesLowest-119.1-132.8-115.3
Underlying profit before taxNumber of Estimates161616
Underlying profit before taxHighest426.2644.0668.0
Underlying profit before taxConsensus (Mean)455.0369.8488.3549.0
Underlying profit before taxLowest317.0400.9482.0
Profit before taxNumber of Estimates141414
Profit before taxHighest374.0515.3595.5
Profit before taxConsensus (Mean)305.0260.9440.4521.0
Profit before taxLowest202.0338.9461.0
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 holdersHighest358.0541.0561.0
Underlying profit attributable to equity holdersConsensus (Mean)383.0310.5411.3462.6
Underlying profit attributable to equity holdersLowest261.3336.8405.0
Profit attributable to equity holdersNumber of Estimates151515
Profit attributable to equity holdersHighest310.0432.8500.2
Profit attributable to equity holdersConsensus (Mean)255.0220.6369.8436.7
Profit attributable to equity holdersLowest167.0274.4387.0
Underlying EPS (in pence)Number of Estimates171717
Underlying EPS (in pence)Highest185.73281.00291.70
Underlying EPS (in pence)Consensus (Mean)199.20161.46213.39240.72
Underlying EPS (in pence)Lowest135.62175.49211.19
Reported EPS (in pence)Number of Estimates141414
Reported EPS (in pence)Highest161.95224.92259.92
Reported EPS (in pence)Consensus (Mean)132.30112.09191.77226.28
Reported EPS (in pence)Lowest86.79142.97200.66
Ordinary dividend per share (in pence)Number of Estimates171717
Ordinary dividend per share (in pence)Highest97.41103.80107.70
Ordinary dividend per share (in pence)Consensus (Mean)55.6359.0576.0882.64
Ordinary dividend per share (in pence)Lowest43.1355.2364.39
Capex spendNumber of Estimates161616
Capex spendHighest-385.0-211.0-158.5
Capex spendConsensus (Mean)-435.0-405.8-483.7-461.6
Capex spendLowest-431.2-602.0-627.0
Net debtNumber of Estimates161616
Net debtHighest1,210.21,546.01,781.0
Net debtConsensus (Mean)1,094.01,058.11,115.41,091.7
Net debtLowest805.0539.0253.0
Clean Air salesNumber of Estimates141414
Clean Air salesHighest2,451.02,814.73,125.5
Clean Air salesConsensus (Mean)2,618.02,337.62,596.62,756.6
Clean Air salesLowest2,170.82,337.02,453.8
Clean Air, underlying operating profitNumber of Estimates151515
Clean Air, underlying operating profitHighest283.9401.0450.2
Clean Air, underlying operating profitConsensus (Mean)295.0245.4327.8358.1
Clean Air, underlying operating profitLowest182.7248.5266.0
Efficient Natural Resources salesNumber of Estimates131313
Efficient Natural Resources salesHighest1,058.01,074.21,112.5
Efficient Natural Resources salesConsensus (Mean)1,079.01,001.81,030.31,051.2
Efficient Natural Resources salesLowest858.0882.0914.0
Efficient Natural Resources, underlying operating profitNumber of Estimates151515
Efficient Natural Resources, underlying operating profitHighest245.1260.4274.0
Efficient Natural Resources, underlying operating profitConsensus (Mean)256.0222.7233.2232.3
Efficient Natural Resources, underlying operating profitLowest192.9203.7209.0
Health salesNumber of Estimates141414
Health salesHighest255.8298.5375.5
Health salesConsensus (Mean)223.0243.8267.4298.1
Health salesLowest234.4240.4264.8
Health, underlying operating profitNumber of Estimates151515
Health, underlying operating profitHighest38.757.080.7
Health, underlying operating profitConsensus (Mean)27.034.647.661.4
Health, underlying operating profitLowest32.038.643.3
New Markets salesNumber of Estimates131313
New Markets salesHighest428.5479.0682.9
New Markets salesConsensus (Mean)389.0376.4406.8453.0
New Markets salesLowest322.0354.0359.0
New Markets, underlying operating profitNumber of Estimates151515
New Markets, underlying operating profitHighest13.052.060.0
New Markets, underlying operating profitConsensus (Mean)-1.09.213.519.5
New Markets, underlying operating profitLowest7.00.32.0
Corporate, underlying operating profitNumber of Estimates151515
Corporate, underlying operating profitHighest-39.9-40.7-41.5
Corporate, underlying operating profitConsensus (Mean)-38.0-50.6-49.6-51.1
Corporate, underlying operating profitLowest-58.0-58.0-61.5
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.