25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

DS Smith PLC
Buy, Hold or Sell?

Let's analyze DS Smith PLC together

I guess you are interested in DS Smith PLC. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of DS Smith PLC. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about DS Smith PLC

I send you an email if I find something interesting about DS Smith PLC.

1. Quick Overview

1.1. Quick analysis of DS Smith PLC (30 sec.)










1.2. What can you expect buying and holding a share of DS Smith PLC? (30 sec.)

How much money do you get?

How much money do you get?
$0.35
When do you have the money?
1 year
How often do you get paid?
94.9%

What is your share worth?

Current worth
$3.75
Expected worth in 1 year
$3.65
How sure are you?
84.6%

+ What do you gain per year?

Total Gains per Share
$0.25
Return On Investment
4.3%

For what price can you sell your share?

Current Price per Share
$5.84
Expected price per share
$5.6 - $6.0606
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of DS Smith PLC (5 min.)




Live pricePrice per Share (EOD)
$5.84
Intrinsic Value Per Share
$-10.01 - $-1.29
Total Value Per Share
$-6.25 - $2.47

2.2. Growth of DS Smith PLC (5 min.)




Is DS Smith PLC growing?

Current yearPrevious yearGrowGrow %
How rich?$5.1b$5.8b-$573.1m-11.0%

How much money is DS Smith PLC making?

Current yearPrevious yearGrowGrow %
Making money$189.5m$270.3m-$80.8m-42.7%
Net Profit Margin5.6%5.9%--

How much money comes from the company's main activities?

2.3. Financial Health of DS Smith PLC (5 min.)




2.4. Comparing to competitors in the Packaging & Containers industry (5 min.)




  Industry Rankings (Packaging & Containers)  


Richest
#3 / 215

Most Revenue
#1 / 215

Most Profit
#2 / 215
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of DS Smith PLC?

Welcome investor! DS Smith PLC's management wants to use your money to grow the business. In return you get a share of DS Smith PLC.

First you should know what it really means to hold a share of DS Smith PLC. And how you can make/lose money.

Speculation

The Price per Share of DS Smith PLC is $5.84. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of DS Smith PLC.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in DS Smith PLC, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $3.75. Based on the TTM, the Book Value Change Per Share is $-0.03 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.05 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.09 per quarter.
Based on historical numbers we can estimate the returns while holding a share of DS Smith PLC.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.172.9%0.142.3%0.162.7%0.101.8%0.071.3%
Usd Book Value Change Per Share0.000.0%-0.03-0.4%-0.05-0.9%0.040.7%0.071.2%
Usd Dividend Per Share0.081.3%0.091.5%0.091.6%0.061.1%0.050.8%
Usd Total Gains Per Share0.081.3%0.061.1%0.040.6%0.101.8%0.112.0%
Usd Price Per Share5.25-4.07-3.34-3.28-1.84-
Price to Earnings Ratio7.63-8.30-5.90-9.31-5.57-
Price-to-Total Gains Ratio67.36-12.99-27.61-47.88-69.64-
Price to Book Ratio1.40-1.08-0.81-0.91-0.58-
Price-to-Total Gains Ratio67.36-12.99-27.61-47.88-69.64-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share5.84
Number of shares171
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.090.06
Usd Book Value Change Per Share-0.030.04
Usd Total Gains Per Share0.060.10
Gains per Quarter (171 shares)10.6617.70
Gains per Year (171 shares)42.6670.78
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
160-1833422861
2120-35768557132
3181-5311912785203
4241-70162170113274
5301-88205212142345
6361-105248254170416
7422-123291297199487
8482-140334339227558
9542-158377382255629
10602-176420424284700

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.00.00.0100.0%19.00.00.0100.0%39.00.00.0100.0%43.00.00.0100.0%
Book Value Change Per Share0.02.02.00.0%4.03.04.036.4%8.05.06.042.1%15.08.016.038.5%17.08.018.039.5%
Dividend per Share4.00.00.0100.0%11.00.00.0100.0%17.00.02.089.5%37.00.02.094.9%39.00.04.090.7%
Total Gains per Share3.01.00.075.0%9.02.00.081.8%16.02.01.084.2%33.05.01.084.6%36.05.02.083.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of DS Smith PLC compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share----0.0260%-0.0530%0.041-100%0.068-100%
Book Value Per Share--3.7533.790-1%4.197-11%3.614+4%2.615+44%
Current Ratio--0.8630.900-4%0.884-2%0.876-2%0.899-4%
Debt To Asset Ratio--0.5730.578-1%0.563+2%0.588-3%0.634-10%
Debt To Equity Ratio--1.3431.370-2%1.290+4%1.437-7%1.806-26%
Dividend Per Share--0.0780.088-11%0.091-14%0.062+26%0.047+68%
Eps--0.1720.137+25%0.158+9%0.105+64%0.073+134%
Free Cash Flow Per Share---0.148-0.081-45%0.102-245%0.078-289%0.062-340%
Free Cash Flow To Equity Per Share---0.2760.045-719%-0.129-53%-0.021-92%0.055-600%
Gross Profit Margin--1.0001.0000%1.0000%0.947+6%0.974+3%
Intrinsic Value_10Y_max---1.286--------
Intrinsic Value_10Y_min---10.006--------
Intrinsic Value_1Y_max--0.193--------
Intrinsic Value_1Y_min---0.010--------
Intrinsic Value_3Y_max--0.335--------
Intrinsic Value_3Y_min---0.890--------
Intrinsic Value_5Y_max--0.181--------
Intrinsic Value_5Y_min---2.705--------
Market Cap8044600186.880+10%7250250000.0005624122500.000+29%4630666590.035+57%4531588644.749+60%2540034809.008+185%
Net Profit Margin--0.0550.056-3%0.059-7%0.044+24%0.043+27%
Operating Margin--0.0870.088-1%0.089-1%0.073+20%0.075+16%
Operating Ratio--0.9200.915+1%0.916+0%0.882+4%0.911+1%
Pb Ratio1.556+10%1.3991.076+30%0.805+74%0.906+54%0.576+143%
Pe Ratio8.487+10%7.6298.296-8%5.903+29%9.311-18%5.567+37%
Price Per Share5.840+10%5.2504.073+29%3.345+57%3.281+60%1.840+185%
Price To Free Cash Flow Ratio-9.847-11%-8.852-15.716+78%0.150-6001%0.359-2565%0.962-1020%
Price To Total Gains Ratio74.931+10%67.36112.990+419%27.608+144%47.881+41%69.639-3%
Quick Ratio--0.6410.632+1%0.586+9%0.606+6%0.607+6%
Return On Assets--0.0200.015+28%0.021-5%0.013+52%0.011+70%
Return On Equity--0.0460.036+27%0.047-3%0.031+47%0.032+44%
Total Gains Per Share--0.0780.062+25%0.038+106%0.103-25%0.114-32%
Usd Book Value--5183457400.0005233336200.000-1%5806504866.667-11%4990712452.632+4%3607462333.333+44%
Usd Book Value Change Per Share----0.0260%-0.0530%0.041-100%0.068-100%
Usd Book Value Per Share--3.7533.790-1%4.197-11%3.614+4%2.615+44%
Usd Dividend Per Share--0.0780.088-11%0.091-14%0.062+26%0.047+68%
Usd Eps--0.1720.137+25%0.158+9%0.105+64%0.073+134%
Usd Free Cash Flow---204765600.000-111735075.000-45%140448200.000-246%102382800.000-300%82996707.692-347%
Usd Free Cash Flow Per Share---0.148-0.081-45%0.102-245%0.078-289%0.062-340%
Usd Free Cash Flow To Equity Per Share---0.2760.045-719%-0.129-53%-0.021-92%0.055-600%
Usd Market Cap8044600186.880+10%7250250000.0005624122500.000+29%4630666590.035+57%4531588644.749+60%2540034809.008+185%
Usd Price Per Share5.840+10%5.2504.073+29%3.345+57%3.281+60%1.840+185%
Usd Profit--237580600.000189506625.000+25%270395600.000-12%157270205.263+51%111318576.923+113%
Usd Revenue--4343393400.0003357958950.000+29%4537439433.333-4%3312587894.737+31%2433560400.000+78%
Usd Total Gains Per Share--0.0780.062+25%0.038+106%0.103-25%0.114-32%
 EOD+5 -3MRQTTM+16 -17YOY+10 -235Y+23 -1310Y+21 -15

3.3 Fundamental Score

Let's check the fundamental score of DS Smith PLC based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-158.487
Price to Book Ratio (EOD)Between0-11.556
Net Profit Margin (MRQ)Greater than00.055
Operating Margin (MRQ)Greater than00.087
Quick Ratio (MRQ)Greater than10.641
Current Ratio (MRQ)Greater than10.863
Debt to Asset Ratio (MRQ)Less than10.573
Debt to Equity Ratio (MRQ)Less than11.343
Return on Equity (MRQ)Greater than0.150.046
Return on Assets (MRQ)Greater than0.050.020
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of DS Smith PLC based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5041.293
Ma 20Greater thanMa 506.107
Ma 50Greater thanMa 1005.684
Ma 100Greater thanMa 2005.166
OpenGreater thanClose5.840
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About DS Smith PLC

DS Smith Plc provides packaging solutions, paper products, and recycling services worldwide. The company offers transit and transport, consumer, retail and shelf ready, heavy duty, fiber base pallets, automotive standard, multi-material, dangerous goods, and e-commerce packaging, as well as packaging for food and drinks, health and beauty, apparel and footwear, home and DIY, and consumer electronics. It also provides various recycling and waste management services, including total waste management, paper and cardboard recycling, and plastics recycling, as well as recycling solutions for the retail, manufacturing, print and publishing, paper mills, automotive, pharmaceutical, and public sectors. In addition, the company offers brown, white, and kraft liners; medium/fluting grades; dual-use grades; coated papers; and specialty papers, as well as technical and supply chain services. Further, it provides point of sale display solutions comprising countertop, floor and free standing, shelf and corrugated tray, modular, toblerone, parasite, dump bin displays, as well as pallet boxes; packaging machine systems for FMCG, pharmaceutical, medical, logistics, e-commerce, and industrial markets; and auditing, training, and after-sales services. The company was formerly known as David S. Smith (Holdings) PLC and changed its name to DS Smith Plc in 2001. DS Smith Plc was founded in 1940 and is headquartered in London, the United Kingdom.

Fundamental data was last updated by Penke on 2024-09-12 07:03:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit DS Smith PLC earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare DS Smith PLC to the Packaging & Containers industry mean.
  • A Net Profit Margin of 5.5% means that $0.05 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of DS Smith PLC:

  • The MRQ is 5.5%. The company is making a profit. +1
  • The TTM is 5.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.5%TTM5.6%-0.2%
TTM5.6%YOY5.9%-0.3%
TTM5.6%5Y4.4%+1.2%
5Y4.4%10Y4.3%+0.1%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ5.5%4.5%+1.0%
TTM5.6%3.9%+1.7%
YOY5.9%4.4%+1.5%
5Y4.4%4.3%+0.1%
10Y4.3%4.2%+0.1%
4.3.1.2. Return on Assets

Shows how efficient DS Smith PLC is using its assets to generate profit.

  • Above 5% is considered healthy but always compare DS Smith PLC to the Packaging & Containers industry mean.
  • 2.0% Return on Assets means that DS Smith PLC generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of DS Smith PLC:

  • The MRQ is 2.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.0%TTM1.5%+0.4%
TTM1.5%YOY2.1%-0.5%
TTM1.5%5Y1.3%+0.2%
5Y1.3%10Y1.1%+0.1%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%1.1%+0.9%
TTM1.5%1.0%+0.5%
YOY2.1%1.1%+1.0%
5Y1.3%1.2%+0.1%
10Y1.1%1.2%-0.1%
4.3.1.3. Return on Equity

Shows how efficient DS Smith PLC is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare DS Smith PLC to the Packaging & Containers industry mean.
  • 4.6% Return on Equity means DS Smith PLC generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of DS Smith PLC:

  • The MRQ is 4.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.6%TTM3.6%+1.0%
TTM3.6%YOY4.7%-1.1%
TTM3.6%5Y3.1%+0.5%
5Y3.1%10Y3.2%-0.1%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ4.6%2.2%+2.4%
TTM3.6%1.8%+1.8%
YOY4.7%2.6%+2.1%
5Y3.1%2.4%+0.7%
10Y3.2%2.7%+0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of DS Smith PLC.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient DS Smith PLC is operating .

  • Measures how much profit DS Smith PLC makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare DS Smith PLC to the Packaging & Containers industry mean.
  • An Operating Margin of 8.7% means the company generated $0.09  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of DS Smith PLC:

  • The MRQ is 8.7%. The company is operating less efficient.
  • The TTM is 8.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ8.7%TTM8.8%-0.1%
TTM8.8%YOY8.9%0.0%
TTM8.8%5Y7.3%+1.5%
5Y7.3%10Y7.5%-0.2%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ8.7%6.7%+2.0%
TTM8.8%3.9%+4.9%
YOY8.9%5.5%+3.4%
5Y7.3%6.1%+1.2%
10Y7.5%6.0%+1.5%
4.3.2.2. Operating Ratio

Measures how efficient DS Smith PLC is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaging & Containers industry mean).
  • An Operation Ratio of 0.92 means that the operating costs are $0.92 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of DS Smith PLC:

  • The MRQ is 0.920. The company is less efficient in keeping operating costs low.
  • The TTM is 0.915. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.920TTM0.915+0.005
TTM0.915YOY0.9160.000
TTM0.9155Y0.882+0.034
5Y0.88210Y0.911-0.029
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9201.638-0.718
TTM0.9151.536-0.621
YOY0.9161.381-0.465
5Y0.8821.159-0.277
10Y0.9111.117-0.206
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of DS Smith PLC.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if DS Smith PLC is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Packaging & Containers industry mean).
  • A Current Ratio of 0.86 means the company has $0.86 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of DS Smith PLC:

  • The MRQ is 0.863. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.900. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.863TTM0.900-0.037
TTM0.900YOY0.884+0.015
TTM0.9005Y0.876+0.024
5Y0.87610Y0.899-0.023
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8631.581-0.718
TTM0.9001.571-0.671
YOY0.8841.554-0.670
5Y0.8761.625-0.749
10Y0.8991.538-0.639
4.4.3.2. Quick Ratio

Measures if DS Smith PLC is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare DS Smith PLC to the Packaging & Containers industry mean.
  • A Quick Ratio of 0.64 means the company can pay off $0.64 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of DS Smith PLC:

  • The MRQ is 0.641. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.632. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.641TTM0.632+0.009
TTM0.632YOY0.586+0.045
TTM0.6325Y0.606+0.026
5Y0.60610Y0.607-0.001
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6410.709-0.068
TTM0.6320.748-0.116
YOY0.5860.830-0.244
5Y0.6060.883-0.277
10Y0.6070.915-0.308
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of DS Smith PLC.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of DS Smith PLC assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare DS Smith PLC to Packaging & Containers industry mean.
  • A Debt to Asset Ratio of 0.57 means that DS Smith PLC assets are financed with 57.3% credit (debt) and the remaining percentage (100% - 57.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of DS Smith PLC:

  • The MRQ is 0.573. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.578. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.573TTM0.578-0.005
TTM0.578YOY0.563+0.015
TTM0.5785Y0.588-0.011
5Y0.58810Y0.634-0.046
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5730.482+0.091
TTM0.5780.483+0.095
YOY0.5630.502+0.061
5Y0.5880.500+0.088
10Y0.6340.493+0.141
4.5.4.2. Debt to Equity Ratio

Measures if DS Smith PLC is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare DS Smith PLC to the Packaging & Containers industry mean.
  • A Debt to Equity ratio of 134.3% means that company has $1.34 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of DS Smith PLC:

  • The MRQ is 1.343. The company is able to pay all its debts with equity. +1
  • The TTM is 1.370. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.343TTM1.370-0.026
TTM1.370YOY1.290+0.080
TTM1.3705Y1.437-0.067
5Y1.43710Y1.806-0.369
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3430.906+0.437
TTM1.3700.937+0.433
YOY1.2901.028+0.262
5Y1.4371.049+0.388
10Y1.8061.097+0.709
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings DS Smith PLC generates.

  • Above 15 is considered overpriced but always compare DS Smith PLC to the Packaging & Containers industry mean.
  • A PE ratio of 7.63 means the investor is paying $7.63 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of DS Smith PLC:

  • The EOD is 8.487. Based on the earnings, the company is underpriced. +1
  • The MRQ is 7.629. Based on the earnings, the company is underpriced. +1
  • The TTM is 8.296. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD8.487MRQ7.629+0.857
MRQ7.629TTM8.296-0.667
TTM8.296YOY5.903+2.394
TTM8.2965Y9.311-1.015
5Y9.31110Y5.567+3.744
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD8.48712.314-3.827
MRQ7.62912.124-4.495
TTM8.29613.002-4.706
YOY5.90312.698-6.795
5Y9.31115.123-5.812
10Y5.56717.727-12.160
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of DS Smith PLC:

  • The EOD is -9.847. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -8.852. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -15.716. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-9.847MRQ-8.852-0.995
MRQ-8.852TTM-15.716+6.864
TTM-15.716YOY0.150-15.866
TTM-15.7165Y0.359-16.075
5Y0.35910Y0.962-0.603
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD-9.8472.664-12.511
MRQ-8.8522.505-11.357
TTM-15.7161.896-17.612
YOY0.1504.233-4.083
5Y0.3591.081-0.722
10Y0.9622.713-1.751
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of DS Smith PLC is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Packaging & Containers industry mean).
  • A PB ratio of 1.40 means the investor is paying $1.40 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of DS Smith PLC:

  • The EOD is 1.556. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.399. Based on the equity, the company is underpriced. +1
  • The TTM is 1.076. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.556MRQ1.399+0.157
MRQ1.399TTM1.076+0.323
TTM1.076YOY0.805+0.271
TTM1.0765Y0.906+0.170
5Y0.90610Y0.576+0.330
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD1.5561.308+0.248
MRQ1.3991.370+0.029
TTM1.0761.520-0.444
YOY0.8051.623-0.818
5Y0.9061.763-0.857
10Y0.5762.046-1.470
4.6.2. Total Gains per Share

2.4. Latest News of DS Smith PLC

Does DS Smith PLC still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from DS Smith PLC to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-09-12
14:05
Form 8.3 - DS SMITH PLCRead
2024-09-11
13:20
Form 8.3 - DS SMITH PLCRead
2024-09-06
16:26
Form 8.3 - Smith (DS) plcRead
2024-09-06
15:44
Form 8.3 - DS Smith plcRead
2024-09-05
12:49
Form 8.3 - DS SMITH PLCRead
2024-09-04
12:50
Form 8.3 - DS SMITH PLCRead
2024-09-03
11:39
Form 8.3 - DS SMITH PLCRead
2024-09-02
16:25
Form 8.3 - Smith (DS) plcRead
2024-09-02
15:37
Form 8.3 - DS Smith plcRead
2024-09-02
12:26
Form 8.3 - DS SMITH PLCRead
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-04-30. Currency in GBP. All numbers in thousands.

Summary
Total Assets9,254,000
Total Liabilities5,305,000
Total Stockholder Equity3,949,000
 As reported
Total Liabilities 5,305,000
Total Stockholder Equity+ 3,949,000
Total Assets = 9,254,000

Assets

Total Assets9,254,000
Total Current Assets2,326,000
Long-term Assets6,928,000
Total Current Assets
Cash And Cash Equivalents 499,000
Short-term Investments 62,000
Net Receivables 1,167,000
Inventory 596,000
Total Current Assets  (as reported)2,326,000
Total Current Assets  (calculated)2,324,000
+/- 2,000
Long-term Assets
Property Plant Equipment 3,991,000
Goodwill 2,226,000
Intangible Assets 585,000
Long-term Assets Other 50,000
Long-term Assets  (as reported)6,928,000
Long-term Assets  (calculated)6,852,000
+/- 76,000

Liabilities & Shareholders' Equity

Total Current Liabilities2,696,000
Long-term Liabilities2,609,000
Total Stockholder Equity3,949,000
Total Current Liabilities
Short-term Debt 561,000
Short Long Term Debt 486,000
Accounts payable 1,819,000
Other Current Liabilities 182,000
Total Current Liabilities  (as reported)2,696,000
Total Current Liabilities  (calculated)3,048,000
+/- 352,000
Long-term Liabilities
Long term Debt 2,040,000
Capital Lease Obligations 239,000
Long-term Liabilities  (as reported)2,609,000
Long-term Liabilities  (calculated)2,279,000
+/- 330,000
Total Stockholder Equity
Common Stock138,000
Retained Earnings 1,708,000
Accumulated Other Comprehensive Income -146,000
Other Stockholders Equity 2,249,000
Total Stockholder Equity (as reported)3,949,000
Total Stockholder Equity (calculated)3,949,000
+/-0
Other
Capital Stock138,000
Cash and Short Term Investments 499,000
Common Stock Shares Outstanding 1,381,000
Current Deferred Revenue134,000
Liabilities and Stockholders Equity 9,254,000
Net Debt 2,266,000
Net Invested Capital 6,475,000
Net Working Capital -370,000
Property Plant and Equipment Gross 3,980,000
Short Long Term Debt Total 2,765,000



6.2. Balance Sheets Structured

Currency in GBP. All numbers in thousands.

 Trend2024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302011-10-312011-04-302010-10-312010-04-302009-10-312009-04-302008-10-312008-04-302007-10-312007-04-302006-10-312006-04-302005-10-312005-04-302004-10-312004-04-302003-10-312003-04-302002-10-312002-04-302001-10-312001-04-302000-10-31
> Total Assets 
995,600
1,106,700
1,066,000
1,118,100
1,139,800
1,182,800
1,189,600
1,345,700
1,402,800
1,398,900
1,408,400
1,368,600
1,347,200
1,369,800
1,392,800
1,569,500
1,674,500
1,550,700
1,573,700
1,534,200
1,880,200
1,863,600
1,827,100
2,080,500
3,646,600
3,646,600
3,606,000
3,606,000
3,648,200
3,648,200
3,535,000
3,535,000
3,384,000
3,384,000
3,301,000
3,301,000
3,742,000
3,742,000
4,078,000
4,078,000
4,650,000
4,650,000
4,493,000
4,493,000
6,364,000
6,364,000
6,329,000
6,329,000
7,759,000
7,759,000
8,511,000
8,511,000
8,671,000
8,671,000
8,625,000
8,625,000
8,649,000
8,649,000
8,700,000
8,700,000
8,928,000
8,928,000
9,886,000
9,886,000
10,454,000
10,454,000
9,457,000
9,457,000
9,639,000
9,639,000
9,254,000
9,254,000
9,254,0009,254,0009,639,0009,639,0009,457,0009,457,00010,454,00010,454,0009,886,0009,886,0008,928,0008,928,0008,700,0008,700,0008,649,0008,649,0008,625,0008,625,0008,671,0008,671,0008,511,0008,511,0007,759,0007,759,0006,329,0006,329,0006,364,0006,364,0004,493,0004,493,0004,650,0004,650,0004,078,0004,078,0003,742,0003,742,0003,301,0003,301,0003,384,0003,384,0003,535,0003,535,0003,648,2003,648,2003,606,0003,606,0003,646,6003,646,6002,080,5001,827,1001,863,6001,880,2001,534,2001,573,7001,550,7001,674,5001,569,5001,392,8001,369,8001,347,2001,368,6001,408,4001,398,9001,402,8001,345,7001,189,6001,182,8001,139,8001,118,1001,066,0001,106,700995,600
   > Total Current Assets 
446,200
519,100
507,100
506,600
532,000
543,900
568,900
563,000
582,600
579,900
573,100
579,500
589,200
604,800
625,100
673,300
728,500
602,700
637,300
627,300
801,400
801,400
823,600
1,106,900
1,141,200
1,141,200
1,070,000
1,070,000
1,175,800
1,175,800
1,079,000
1,079,000
1,062,000
1,062,000
997,000
997,000
1,204,000
1,204,000
1,226,000
1,226,000
1,394,000
1,394,000
1,336,000
1,336,000
1,973,000
1,973,000
1,766,000
1,766,000
3,204,000
3,204,000
2,176,000
2,176,000
2,147,000
2,147,000
1,951,000
1,951,000
1,961,000
1,961,000
2,296,000
2,296,000
2,556,000
2,556,000
3,108,000
3,108,000
3,177,000
3,177,000
2,531,000
2,531,000
2,778,000
2,778,000
2,326,000
2,326,000
2,326,0002,326,0002,778,0002,778,0002,531,0002,531,0003,177,0003,177,0003,108,0003,108,0002,556,0002,556,0002,296,0002,296,0001,961,0001,961,0001,951,0001,951,0002,147,0002,147,0002,176,0002,176,0003,204,0003,204,0001,766,0001,766,0001,973,0001,973,0001,336,0001,336,0001,394,0001,394,0001,226,0001,226,0001,204,0001,204,000997,000997,0001,062,0001,062,0001,079,0001,079,0001,175,8001,175,8001,070,0001,070,0001,141,2001,141,2001,106,900823,600801,400801,400627,300637,300602,700728,500673,300625,100604,800589,200579,500573,100579,900582,600563,000568,900543,900532,000506,600507,100519,100446,200
       Cash And Cash Equivalents 
15,200
10,000
11,600
28,500
9,700
27,700
52,200
40,800
42,300
58,800
54,400
60,400
51,200
92,400
72,400
69,700
101,900
62,900
76,700
55,100
107,000
114,300
58,700
664,500
84,400
84,400
116,000
116,000
159,400
159,400
98,000
98,000
90,000
90,000
95,000
95,000
140,000
140,000
134,000
134,000
134,000
134,000
139,000
139,000
558,000
558,000
297,000
297,000
435,000
435,000
382,000
382,000
445,000
445,000
595,000
402,000
534,000
534,000
813,000
378,000
744,000
744,000
819,000
469,000
656,000
656,000
472,000
466,000
908,000
908,000
499,000
499,000
499,000499,000908,000908,000466,000472,000656,000656,000469,000819,000744,000744,000378,000813,000534,000534,000402,000595,000445,000445,000382,000382,000435,000435,000297,000297,000558,000558,000139,000139,000134,000134,000134,000134,000140,000140,00095,00095,00090,00090,00098,00098,000159,400159,400116,000116,00084,40084,400664,50058,700114,300107,00055,10076,70062,900101,90069,70072,40092,40051,20060,40054,40058,80042,30040,80052,20027,7009,70028,50011,60010,00015,200
       Short-term Investments 
14,100
19,300
15,700
16,000
17,900
26,700
25,200
20,800
21,300
0
0
100
100
100
100
100
100
500
600
200
200
200
200
100
15,500
15,500
0
200
1,700
1,700
0
-4,000
0
-3,000
1,000
1,000
0
0
0
0
0
0
0
0
0
0
0
0
1,014,000
1,014,000
0
0
0
0
0
193,000
0
0
0
435,000
0
3,000
0
350,000
0
6,000
0
6,000
0
-72,000
0
62,000
62,0000-72,00006,00006,0000350,00003,0000435,000000193,000000001,014,0001,014,0000000000000001,0001,000-3,0000-4,00001,7001,700200015,50015,5001002002002002006005001001001001001001000021,30020,80025,20026,70017,90016,00015,70019,30014,100
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
378,200
0
390,000
0
446,000
0
386,800
0
473,500
0
606,200
0
693,000
693,000
559,000
559,000
690,700
690,700
529,000
529,000
631,000
631,000
424,000
424,000
699,000
699,000
565,000
565,000
815,000
815,000
591,000
591,000
881,000
881,000
651,000
651,000
891,000
891,000
914,000
914,000
836,000
854,000
552,000
795,000
828,000
870,000
646,000
859,000
1,009,000
1,058,000
993,000
1,263,000
1,385,000
1,417,000
1,029,000
1,280,000
1,155,000
1,186,000
872,000
1,167,000
1,167,000872,0001,186,0001,155,0001,280,0001,029,0001,417,0001,385,0001,263,000993,0001,058,0001,009,000859,000646,000870,000828,000795,000552,000854,000836,000914,000914,000891,000891,000651,000651,000881,000881,000591,000591,000815,000815,000565,000565,000699,000699,000424,000424,000631,000631,000529,000529,000690,700690,700559,000559,000693,000693,0000606,2000473,5000386,8000446,0000390,0000378,200000000000000
       Inventory 
124,000
155,200
140,000
142,400
141,800
155,200
145,200
154,900
156,100
161,700
156,500
163,300
154,900
160,500
161,700
187,700
178,500
170,200
169,400
174,800
218,400
226,400
158,100
146,800
283,600
283,600
285,000
285,000
281,000
281,000
272,000
272,000
270,000
270,000
256,000
256,000
310,000
310,000
338,000
338,000
403,000
403,000
406,000
406,000
491,000
495,000
547,000
547,000
552,000
552,000
590,000
590,000
547,000
547,000
524,000
524,000
519,000
519,000
543,000
543,000
630,000
630,000
710,000
710,000
765,000
765,000
625,000
625,000
615,000
615,000
596,000
596,000
596,000596,000615,000615,000625,000625,000765,000765,000710,000710,000630,000630,000543,000543,000519,000519,000524,000524,000547,000547,000590,000590,000552,000552,000547,000547,000495,000491,000406,000406,000403,000403,000338,000338,000310,000310,000256,000256,000270,000270,000272,000272,000281,000281,000285,000285,000283,600283,600146,800158,100226,400218,400174,800169,400170,200178,500187,700161,700160,500154,900163,300156,500161,700156,100154,900145,200155,200141,800142,400140,000155,200124,000
   > Long-term Assets 
549,400
587,600
558,900
611,500
607,800
638,900
620,700
782,700
820,200
819,000
835,300
789,100
758,000
765,000
767,700
896,200
946,000
948,000
936,400
906,900
1,078,800
1,062,200
1,003,500
973,600
2,443,000
2,505,400
2,449,000
2,536,000
2,400,100
2,472,400
2,364,000
2,456,000
2,272,000
2,322,000
2,217,000
2,304,000
2,466,000
2,538,000
2,774,000
2,852,000
3,123,000
3,256,000
3,056,000
3,157,000
4,291,000
4,391,000
4,471,000
4,563,000
4,484,000
4,555,000
6,238,000
6,335,000
6,422,000
6,524,000
6,539,000
6,674,000
6,576,000
6,688,000
6,319,000
6,404,000
6,114,000
6,372,000
6,263,000
6,778,000
7,277,000
7,277,000
6,926,000
6,926,000
6,861,000
6,861,000
6,928,000
6,928,000
6,928,0006,928,0006,861,0006,861,0006,926,0006,926,0007,277,0007,277,0006,778,0006,263,0006,372,0006,114,0006,404,0006,319,0006,688,0006,576,0006,674,0006,539,0006,524,0006,422,0006,335,0006,238,0004,555,0004,484,0004,563,0004,471,0004,391,0004,291,0003,157,0003,056,0003,256,0003,123,0002,852,0002,774,0002,538,0002,466,0002,304,0002,217,0002,322,0002,272,0002,456,0002,364,0002,472,4002,400,1002,536,0002,449,0002,505,4002,443,000973,6001,003,5001,062,2001,078,800906,900936,400948,000946,000896,200767,700765,000758,000789,100835,300819,000820,200782,700620,700638,900607,800611,500558,900587,600549,400
       Property Plant Equipment 
549,400
541,100
558,900
551,600
607,800
560,900
541,900
568,500
566,900
559,300
558,700
536,100
510,500
517,100
517,500
607,100
618,700
637,100
615,400
590,800
643,700
640,500
612,300
598,300
1,368,600
1,368,600
1,371,000
1,371,000
1,352,300
1,352,300
1,372,000
1,372,000
1,347,000
1,347,000
1,342,000
1,342,000
1,485,000
1,485,000
1,678,000
1,678,000
1,883,000
1,883,000
1,866,000
1,866,000
2,231,000
2,231,000
2,396,000
2,396,000
2,385,000
2,385,000
2,934,000
2,934,000
3,212,000
3,221,000
3,298,000
3,307,000
3,341,000
3,350,000
3,276,000
3,285,000
3,177,000
3,186,000
3,327,000
3,337,000
3,447,000
3,458,000
3,753,000
3,764,000
3,838,000
3,849,000
3,980,000
3,991,000
3,991,0003,980,0003,849,0003,838,0003,764,0003,753,0003,458,0003,447,0003,337,0003,327,0003,186,0003,177,0003,285,0003,276,0003,350,0003,341,0003,307,0003,298,0003,221,0003,212,0002,934,0002,934,0002,385,0002,385,0002,396,0002,396,0002,231,0002,231,0001,866,0001,866,0001,883,0001,883,0001,678,0001,678,0001,485,0001,485,0001,342,0001,342,0001,347,0001,347,0001,372,0001,372,0001,352,3001,352,3001,371,0001,371,0001,368,6001,368,600598,300612,300640,500643,700590,800615,400637,100618,700607,100517,500517,100510,500536,100558,700559,300566,900568,500541,900560,900607,800551,600558,900541,100549,400
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
271,600
0
0
624,000
624,000
0
0
604,000
604,000
0
0
563,000
563,000
0
0
684,000
684,000
0
0
755,000
755,000
0
0
1,381,000
1,381,000
0
0
2,150,000
2,206,000
0
0
2,246,000
2,246,000
0
0
2,182,000
2,182,000
0
0
2,193,000
2,193,000
0
0
2,268,000
2,268,000
0
0
2,226,000
2,226,000
2,226,0002,226,000002,268,0002,268,000002,193,0002,193,000002,182,0002,182,000002,246,0002,246,000002,206,0002,150,000001,381,0001,381,00000755,000755,00000684,000684,00000563,000563,00000604,000604,00000624,000624,00000271,60000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,000
36,000
293
293
40,000
40,000
42,000
42,000
45,000
45,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000045,00045,00042,00042,00040,00040,00029329336,00036,00000000000000000000000000000000000000000000000
       Intangible Assets 
0
25,700
0
32,100
0
49,000
51,700
185,600
221,000
190,900
196,700
195,400
194,300
192,900
192,700
215,200
218,900
222,000
224,300
221,200
336,200
344,800
321,500
38,100
1,017,700
1,017,700
420,000
420,000
1,014,700
1,014,700
357,000
357,000
896,000
896,000
292,000
292,000
960,000
960,000
405,000
405,000
1,231,000
1,231,000
423,000
423,000
2,024,000
2,024,000
662,000
662,000
2,059,000
2,059,000
3,262,000
1,056,000
3,165,000
3,165,000
951,000
3,197,000
3,185,000
3,185,000
813,000
2,995,000
2,883,000
2,883,000
713,000
2,906,000
2,980,000
2,980,000
659,000
2,927,000
2,882,000
2,882,000
585,000
585,000
585,000585,0002,882,0002,882,0002,927,000659,0002,980,0002,980,0002,906,000713,0002,883,0002,883,0002,995,000813,0003,185,0003,185,0003,197,000951,0003,165,0003,165,0001,056,0003,262,0002,059,0002,059,000662,000662,0002,024,0002,024,000423,000423,0001,231,0001,231,000405,000405,000960,000960,000292,000292,000896,000896,000357,000357,0001,014,7001,014,700420,000420,0001,017,7001,017,70038,100321,500344,800336,200221,200224,300222,000218,900215,200192,700192,900194,300195,400196,700190,900221,000185,60051,70049,000032,100025,7000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
62,400
0
87,000
0
72,300
0
92,000
0
50,000
0
87,000
0
72,000
0
78,000
0
133,000
0
101,000
0
100,000
100,000
92,000
841
71,000
71,000
97,000
97,000
102,000
102,000
135,000
135,000
112,000
112,000
85,000
85,000
258,000
258,000
515,000
515,000
822,000
822,000
219,000
218,000
112,000
0
0
0
000112,000218,000219,000822,000822,000515,000515,000258,000258,00085,00085,000112,000112,000135,000135,000102,000102,00097,00097,00071,00071,00084192,000100,000100,0000101,0000133,000078,000072,000087,000050,000092,000072,300087,000062,400000000000000000000000000
> Total Liabilities 
511,300
655,500
619,400
671,900
675,200
703,200
698,500
845,500
872,900
879,100
889,700
827,100
805,500
802,700
798,500
967,600
1,145,900
1,094,300
1,137,600
1,061,000
1,348,700
1,279,400
1,253,900
1,023,000
2,552,200
2,552,200
2,521,000
2,521,000
2,491,300
2,491,300
2,404,000
2,404,000
2,251,000
2,251,000
2,283,000
2,283,000
2,697,000
2,697,000
2,938,000
2,938,000
3,347,000
3,347,000
3,138,000
3,138,000
4,339,000
4,339,000
4,219,000
4,219,000
4,528,000
4,528,000
5,399,000
5,399,000
5,484,000
5,484,000
5,274,000
5,274,000
5,165,000
5,165,000
5,165,000
5,165,000
5,208,000
5,208,000
5,652,000
5,652,000
5,862,000
5,862,000
5,370,000
5,370,000
5,614,000
5,614,000
5,305,000
5,305,000
5,305,0005,305,0005,614,0005,614,0005,370,0005,370,0005,862,0005,862,0005,652,0005,652,0005,208,0005,208,0005,165,0005,165,0005,165,0005,165,0005,274,0005,274,0005,484,0005,484,0005,399,0005,399,0004,528,0004,528,0004,219,0004,219,0004,339,0004,339,0003,138,0003,138,0003,347,0003,347,0002,938,0002,938,0002,697,0002,697,0002,283,0002,283,0002,251,0002,251,0002,404,0002,404,0002,491,3002,491,3002,521,0002,521,0002,552,2002,552,2001,023,0001,253,9001,279,4001,348,7001,061,0001,137,6001,094,3001,145,900967,600798,500802,700805,500827,100889,700879,100872,900845,500698,500703,200675,200671,900619,400655,500511,300
   > Total Current Liabilities 
343,000
356,100
309,200
359,700
318,500
498,600
338,200
401,200
382,500
381,900
376,700
404,200
405,600
426,100
448,100
498,900
506,300
459,500
470,400
503,200
616,900
606,000
635,700
618,600
1,275,700
1,275,700
1,177,000
1,177,000
1,260,900
1,260,900
1,237,000
1,237,000
1,170,000
1,170,000
1,156,000
1,156,000
1,468,000
1,468,000
1,514,000
1,514,000
1,623,000
1,623,000
1,650,000
1,650,000
1,955,000
1,955,000
2,054,000
2,054,000
2,310,000
2,310,000
2,476,000
2,476,000
2,535,000
2,535,000
2,220,000
2,220,000
2,281,000
2,281,000
2,456,000
2,456,000
3,178,000
3,178,000
3,567,000
3,567,000
3,490,000
3,490,000
3,039,000
3,039,000
2,967,000
2,967,000
2,696,000
2,696,000
2,696,0002,696,0002,967,0002,967,0003,039,0003,039,0003,490,0003,490,0003,567,0003,567,0003,178,0003,178,0002,456,0002,456,0002,281,0002,281,0002,220,0002,220,0002,535,0002,535,0002,476,0002,476,0002,310,0002,310,0002,054,0002,054,0001,955,0001,955,0001,650,0001,650,0001,623,0001,623,0001,514,0001,514,0001,468,0001,468,0001,156,0001,156,0001,170,0001,170,0001,237,0001,237,0001,260,9001,260,9001,177,0001,177,0001,275,7001,275,700618,600635,700606,000616,900503,200470,400459,500506,300498,900448,100426,100405,600404,200376,700381,900382,500401,200338,200498,600318,500359,700309,200356,100343,000
       Short-term Debt 
79,800
41,700
19,600
44,000
28,000
142,700
24,300
39,700
31,200
25,400
14,900
9,200
16,000
12,400
17,900
20,100
13,000
14,600
16,600
28,000
23,600
30,500
14,200
13,200
0
109,700
0
58,000
0
90,300
0
67,000
0
35,000
0
15,000
0
205,000
0
204,000
0
144,000
0
135,000
54,000
80,000
1,447
191,000
0
301,000
0
307,000
71,000
493,000
0
261,000
0
338,000
0
400,000
870,000
870,000
817,000
817,000
219,000
282,000
178,000
248,000
636,000
706,000
486,000
561,000
561,000486,000706,000636,000248,000178,000282,000219,000817,000817,000870,000870,000400,0000338,0000261,0000493,00071,000307,0000301,0000191,0001,44780,00054,000135,0000144,0000204,0000205,000015,000035,000067,000090,300058,0000109,700013,20014,20030,50023,60028,00016,60014,60013,00020,10017,90012,40016,0009,20014,90025,40031,20039,70024,300142,70028,00044,00019,60041,70079,800
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
54,000
54,000
1,447
1,445
108,000
108,000
60,000
60,000
71,000
71,000
0
0
0
266,000
0
329,000
0
804,000
0
754,000
0
219,000
0
178,000
0
636,000
0
486,000
486,0000636,0000178,0000219,0000754,0000804,0000329,0000266,00000071,00071,00060,00060,000108,000108,0001,4451,44754,00054,00000000000000000000000000000000000000000000000
       Accounts payable 
0
204,100
0
211,700
0
208,500
0
207,400
0
216,000
338,600
244,800
356,700
262,900
396,800
321,100
474,000
288,800
422,700
307,300
542,300
363,200
443,500
278,100
905,900
905,900
581,000
581,000
995,500
995,500
635,000
635,000
940,000
940,000
653,000
653,000
1,069,000
1,069,000
817,000
817,000
1,311,000
1,311,000
1,012,000
1,012,000
1,713,000
1,713,000
1,170,000
1,170,000
1,778,000
1,778,000
1,855,000
1,238,000
1,744,000
1,744,000
1,044,000
1,708,000
1,690,000
1,690,000
1,273,000
1,834,000
2,015,000
2,015,000
1,922,000
2,503,000
2,811,000
2,811,000
1,572,000
2,253,000
1,876,000
1,876,000
1,253,000
1,819,000
1,819,0001,253,0001,876,0001,876,0002,253,0001,572,0002,811,0002,811,0002,503,0001,922,0002,015,0002,015,0001,834,0001,273,0001,690,0001,690,0001,708,0001,044,0001,744,0001,744,0001,238,0001,855,0001,778,0001,778,0001,170,0001,170,0001,713,0001,713,0001,012,0001,012,0001,311,0001,311,000817,000817,0001,069,0001,069,000653,000653,000940,000940,000635,000635,000995,500995,500581,000581,000905,900905,900278,100443,500363,200542,300307,300422,700288,800474,000321,100396,800262,900356,700244,800338,600216,0000207,4000208,5000211,7000204,1000
       Other Current Liabilities 
263,200
110,300
289,600
104,000
290,500
147,400
313,900
154,100
351,300
140,500
23,200
150,200
32,900
150,800
33,400
157,700
19,300
156,100
31,100
167,900
51,000
212,300
178,000
327,300
369,800
260,100
596,000
538,000
265,400
175,100
602,000
535,000
230,000
195,000
503,000
488,000
399,000
194,000
697,000
493,000
312,000
168,000
638,000
503,000
242,000
162,000
884,000
693,000
532,000
231,000
621,000
931,000
791,000
298,000
1,176,000
251,000
591,000
253,000
1,183,000
222,000
1,163,000
293,000
1,645,000
104,000
460,000
218,000
1,289,000
373,000
455,000
195,000
957,000
182,000
182,000957,000195,000455,000373,0001,289,000218,000460,000104,0001,645,000293,0001,163,000222,0001,183,000253,000591,000251,0001,176,000298,000791,000931,000621,000231,000532,000693,000884,000162,000242,000503,000638,000168,000312,000493,000697,000194,000399,000488,000503,000195,000230,000535,000602,000175,100265,400538,000596,000260,100369,800327,300178,000212,30051,000167,90031,100156,10019,300157,70033,400150,80032,900150,20023,200140,500351,300154,100313,900147,400290,500104,000289,600110,300263,200
   > Long-term Liabilities 
168,300
299,400
310,200
312,200
356,700
204,600
360,300
444,300
490,400
497,200
513,000
422,900
399,900
376,600
350,400
468,700
639,600
634,800
667,200
557,800
731,800
673,400
618,200
404,400
824,400
1,276,500
899,000
1,344,000
837,300
1,230,400
782,000
1,167,000
760,000
1,081,000
776,000
1,127,000
891,000
1,229,000
1,058,000
1,424,000
1,202,000
1,724,000
1,133,000
1,488,000
1,914,000
2,384,000
1,802,000
2,165,000
1,837,000
2,218,000
2,385,000
2,923,000
2,279,000
2,949,000
2,302,000
3,054,000
2,145,000
2,884,000
2,081,000
2,709,000
1,411,000
2,030,000
1,391,000
2,085,000
2,372,000
2,372,000
2,331,000
2,331,000
2,647,000
2,647,000
2,609,000
2,609,000
2,609,0002,609,0002,647,0002,647,0002,331,0002,331,0002,372,0002,372,0002,085,0001,391,0002,030,0001,411,0002,709,0002,081,0002,884,0002,145,0003,054,0002,302,0002,949,0002,279,0002,923,0002,385,0002,218,0001,837,0002,165,0001,802,0002,384,0001,914,0001,488,0001,133,0001,724,0001,202,0001,424,0001,058,0001,229,000891,0001,127,000776,0001,081,000760,0001,167,000782,0001,230,400837,3001,344,000899,0001,276,500824,400404,400618,200673,400731,800557,800667,200634,800639,600468,700350,400376,600399,900422,900513,000497,200490,400444,300360,300204,600356,700312,200310,200299,400168,300
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
459,000
459,000
3,242
3,238
372,000
372,000
539,000
539,000
507,000
507,000
572,000
572,000
566,000
566,000
469,000
469,000
472,000
472,000
554,000
554,000
646,000
646,000
0
0
0
0
0
0
000000646,000646,000554,000554,000472,000472,000469,000469,000566,000566,000572,000572,000507,000507,000539,000539,000372,000372,0003,2383,242459,000459,00000000000000000000000000000000000000000000000
> Total Stockholder Equity
480,200
446,200
442,200
438,900
458,800
472,900
485,300
494,400
522,000
511,500
509,900
532,100
531,800
569,400
596,000
601,700
528,200
458,000
437,900
474,800
533,400
586,300
574,900
1,059,500
1,096,200
1,096,200
1,087,000
1,087,000
1,159,000
1,159,000
1,132,000
1,132,000
1,135,000
1,135,000
1,019,000
1,019,000
1,046,000
1,046,000
1,137,000
1,137,000
1,301,000
1,301,000
1,353,000
1,353,000
2,024,000
2,024,000
2,109,000
2,109,000
3,230,000
3,230,000
3,111,000
3,111,000
3,186,000
3,186,000
3,350,000
3,350,000
3,483,000
3,483,000
3,533,000
3,533,000
3,718,000
3,718,000
4,232,000
4,232,000
4,590,000
4,590,000
4,084,000
4,084,000
4,022,000
4,022,000
3,949,000
3,949,000
3,949,0003,949,0004,022,0004,022,0004,084,0004,084,0004,590,0004,590,0004,232,0004,232,0003,718,0003,718,0003,533,0003,533,0003,483,0003,483,0003,350,0003,350,0003,186,0003,186,0003,111,0003,111,0003,230,0003,230,0002,109,0002,109,0002,024,0002,024,0001,353,0001,353,0001,301,0001,301,0001,137,0001,137,0001,046,0001,046,0001,019,0001,019,0001,135,0001,135,0001,132,0001,132,0001,159,0001,159,0001,087,0001,087,0001,096,2001,096,2001,059,500574,900586,300533,400474,800437,900458,000528,200601,700596,000569,400531,800532,100509,900511,500522,000494,400485,300472,900458,800438,900442,200446,200480,200
   Common Stock
32,100
32,100
32,100
32,100
32,100
32,200
32,300
38,700
38,700
38,900
38,900
39,100
39,100
39,300
39,300
39,300
39,300
39,300
39,300
39,300
43,400
43,600
43,700
92,700
92,700
92,700
93,000
93,000
93,400
93,400
94,000
94,000
94,000
94,000
94,000
94,000
94,000
94,000
94,000
94,000
95,000
95,000
95,000
95,000
107,000
107,000
107,000
107,000
137,000
137,000
137,000
137,000
137,000
137,000
137,000
137,000
137,000
137,000
137,000
137,000
137,000
137,000
137,000
137,000
138,000
138,000
138,000
138,000
138,000
138,000
138,000
138,000
138,000138,000138,000138,000138,000138,000138,000138,000137,000137,000137,000137,000137,000137,000137,000137,000137,000137,000137,000137,000137,000137,000137,000137,000107,000107,000107,000107,00095,00095,00095,00095,00094,00094,00094,00094,00094,00094,00094,00094,00094,00094,00093,40093,40093,00093,00092,70092,70092,70043,70043,60043,40039,30039,30039,30039,30039,30039,30039,30039,10039,10038,90038,90038,70038,70032,30032,20032,10032,10032,10032,10032,100
   Retained Earnings 
249,600
216,600
211,400
209,300
229,200
243,000
256,500
192,600
216,600
215,900
213,700
224,500
233,300
265,900
0
259,200
0
129,700
0
151,000
0
202,200
0
260,000
299,000
299,000
238,000
238,000
318,300
318,300
350,000
350,000
410,000
410,000
359,000
359,000
429,000
429,000
428,000
428,000
409,000
409,000
516,000
516,000
601,000
601,000
701,000
701,000
750,000
750,000
729,000
729,000
826,000
826,000
1,003,000
1,003,000
1,066,000
1,066,000
1,189,000
1,189,000
1,281,000
1,281,000
1,352,000
1,352,000
1,356,000
1,356,000
1,581,000
1,581,000
1,602,000
1,602,000
1,708,000
1,708,000
1,708,0001,708,0001,602,0001,602,0001,581,0001,581,0001,356,0001,356,0001,352,0001,352,0001,281,0001,281,0001,189,0001,189,0001,066,0001,066,0001,003,0001,003,000826,000826,000729,000729,000750,000750,000701,000701,000601,000601,000516,000516,000409,000409,000428,000428,000429,000429,000359,000359,000410,000410,000350,000350,000318,300318,300238,000238,000299,000299,000260,0000202,2000151,0000129,7000259,2000265,900233,300224,500213,700215,900216,600192,600256,500243,000229,200209,300211,400216,600249,600
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
198,500
197,500
198,700
197,500
197,500
197,700
196,500
263,100
266,700
256,700
257,300
268,500
259,400
264,200
556,700
303,200
488,900
289,000
398,600
284,500
490,000
340,500
531,200
706,800
704,500
704,500
756,000
756,000
747,300
747,300
688,000
688,000
631,000
631,000
566,000
566,000
523,000
523,000
615,000
615,000
797,000
797,000
742,000
742,000
1,316,000
1,316,000
1,301,000
1,301,000
2,343,000
2,343,000
2,245,000
2,245,000
2,223,000
2,235,000
2,210,000
2,235,000
2,280,000
2,237,000
2,207,000
2,238,000
2,300,000
2,239,000
2,743,000
2,239,000
2,244,000
2,244,000
2,237,000
2,237,000
2,242,000
2,242,000
2,249,000
2,249,000
2,249,0002,249,0002,242,0002,242,0002,237,0002,237,0002,244,0002,244,0002,239,0002,743,0002,239,0002,300,0002,238,0002,207,0002,237,0002,280,0002,235,0002,210,0002,235,0002,223,0002,245,0002,245,0002,343,0002,343,0001,301,0001,301,0001,316,0001,316,000742,000742,000797,000797,000615,000615,000523,000523,000566,000566,000631,000631,000688,000688,000747,300747,300756,000756,000704,500704,500706,800531,200340,500490,000284,500398,600289,000488,900303,200556,700264,200259,400268,500257,300256,700266,700263,100196,500197,700197,500197,500198,700197,500198,500



6.3. Balance Sheets

Currency in GBP. All numbers in thousands.