Smiths News — New recycling MD underpins new activity potential

Smiths News (LSE: SNWS)

Last close As at 12/06/2025

GBP0.58

2.20 (3.94%)

Market capitalisation

GBP144m

More on this equity

Research: Industrials

Smiths News — New recycling MD underpins new activity potential

Smiths News’ PBT increased by 11% in H125, a combination of higher profits and lower financing costs as both debt and debt margins declined. However, in addition to this and perhaps more exciting is confirmation that Smiths has appointed a managing director for its recycling operations from within the industry, a clear endorsement of the potential in this area. Furthermore, its new activities are already gathering momentum, which is mitigating the structural decline of the news and magazine activity and, we believe, has the potential to result in long-term profit growth. This in turn underpins cash generation and dividends, and could see further distributions. We have maintained our operating profit forecasts and valuation of 93p/share, but reduced our FY25 net debt estimate.

Andy Murphy

Written by

Andy Murphy

Director of content, industrials

Industrial support services

Interim results

23 May 2025

Price 58.80p
Market cap £141m

Net cash/(debt) at 28 February 2025

£(11.7)m

Shares in issue

247.7m
Code SNWS
Primary exchange LSE
Secondary exchange N/A
Price Performance
% 1m 3m 12m
Abs 9.6 (5.9) 2.3
52-week high/low 65.4p 46.6p

Business description

Smiths News is the UK’s largest newspaper and magazine distributor with a c 55% market share covering 24,000 retailers in England and Wales. It has a range of long-term exclusive distribution contracts with major publishers, supplying a mix of supermarkets and independent retailers.

Next events

Post-close trading update

End-September 2025

Preliminary results

4 November 2025

Analyst

Andy Murphy
+44 (0)20 3077 5700

Smiths News is a research client of Edison Investment Research Limited

Note: PBT and EPS are on a company adjusted basis.

Year end Revenue (£m) PBT (£m) EPS (p) DPS (p) P/E (x) Yield (%)
8/23 1,091.9 31.8 10.24 4.15 5.7 7.1
8/24 1,103.7 34.1 10.24 7.15 5.7 12.2
8/25e 1,037.5 33.5 10.33 5.15 5.7 8.8
8/26e 1,006.4 30.1 10.64 7.15 5.5 12.2

Early morning supply chain potential ‘underestimated’

Smiths News Recycle is gaining momentum and, to this end, and as a solid endorsement of the potential of the new business stream, Smiths has recruited a new managing director (MD) for recycling to drive the business forward. This is a significant move, as we understand that the as-yet unnamed MD joins from a leading waste recycling company and is therefore convinced by the Smiths News story and its potential to take share from existing traditional waste handling companies. Other non-core verticals are being trialled which may offer exciting opportunities to further diversify away from the core news and magazine markets.

H125 growth and strong dividend-paying potential

A modest decline in news and magazine revenue was offset by growth from contract wins, collectables and non-core growth initiatives. This resulted in a modest decline in group revenue which, when cost savings were included, resulted in c 3% operating profit growth. Lower finance costs led to 11% growth in H1 PBT. Smiths remains very cash generative. We therefore forecast that, in the absence of additional investment or M&A activity, it may pay another 2p ‘special’ in FY26 which, given the rapid decline in net debt, seems likely.

Valuation: P/E c 5x and 9% yield

Our underlying revenue and operating profit estimates are unchanged, but we anticipate a better cash performance, hence we have reduced FY25 net debt expectations from £6.0m to £2.9m. Our discounted cash flow (DCF) valuation remains 93p/share, representing c 60% upside. Smiths trades on a P/E of 5.2x in FY25e, which we believe is attractive for a company with such cash-generative characteristics. Its twice-covered ordinary dividend yields 9.0%, with ‘special’ dividend potential on top.

New business streams offer upside potential

Smiths’ new business streams appear to be going well and, in support of this progress, the company has appointed an industry expert as its new MD of Smiths News Recycle, which we believe is a solid endorsement of the business’s substantial potential. Several trials of other new verticals are underway which, if successful, could more than offset the anticipated declines in contribution from the news and magazine business, implying growth. In addition, the balance sheet is now almost completely ungeared, offering investors substantial dividend potential.

Expansion of new business streams with multiple trials

Smiths News Recycle is gaining momentum and, to this end, and as a solid endorsement of the potential of the new business stream, Smiths has recruited a new MD of the division to drive the business forward. This is a significant move because we understand that the as-yet unnamed MD joins from a leading waste recycling company and believes in the Smiths News story, as well as its potential to take share from existing traditional waste handling companies.

In H1, Smiths grew the uptake of recycling from its existing news and magazine network of clients by 5%, and the new MD will be tasked with the continued roll-out of recycling to existing daily clients along its 900 routes, as well as the expansion to non-clients for which a small scale trial has been initiated in Liverpool and Stoke. These non-news and non-magazine clients are likely to be those shops and organisations that are located adjacent to existing clients. These clients could include bakeries, betting shops and fast-food outlets that produce material amounts of dry mix recyclate (DMR). At many news and magazine delivery locations, there could be multiple opportunities to offer DMR services at a lower cost than via existing service providers.

CIL Management Consultants believes the market could be worth c £230m, growing at 3–5% pa and offering a 10–15% EBITDA margin. Smiths generated an operating profit of c £2.0m in FY24 from non-news and magazine services so if it took, say, a 10% share of this non-news and magazine market, the profit stream could potentially be more than doubled, ie £230m x a 10% market share (£23m), with a 10% margin implies a profit of c £2.3m.

A second area of potential growth outside recycling is in the delivery of additional categories such as books and home entertainment to other retail customers including supermarkets and other grocers. Smiths has started a second trial with Hallmark, the global greetings card expert, which included cards in pre-prepared stands and spinners. Management says that early indications from the trial suggest it has started well, and that success and progress will be reviewed in H225.

A third trial has also been progressed around the delivery of engineering and manufacturing specialist parts to customers along routes. An example is the delivery of spare parts for white goods to drop-off points for collection by engineers en route to domestic customers. Smiths would not deliver to domestic locations as this is outside its remit, potentially affecting core service quality.

H125 PBT rose by 11%

H125 results were robust, with revenue declining marginally to £536.4m (down 0.6% vs H124) and underlying news and magazine revenue slipping by just 3.1%, offset by the annualisation of previous contract wins (+1.6%), growth in collectables of 4.3% and 25% growth in the non-core early morning supply chain initiatives.

Smiths News continues to focus on operational efficiencies and was able to generate savings in the period of £3.0m (H124: £3.1m) which, along with the growth mentioned above, led to an increase in adjusted operating profit of 3.2% to £19.4m. This implies that the adjusted operating margin edged up to 3.6%.

Further down the income statement, finance charges fell from £2.9m to £1.7m as both average net debt and debt margins were more favourable, which contributed to an 11% increase in PBT and a 10% increase in EPS to 5.4p. The dividend was unchanged at 1.75p.

Free cash flow amounted to £13.3m (H124: £4.2m) and was particularly strong due to higher operating profit (£1.2m), a smaller working capital outflow (£4.8m lower), lower interest costs (£0.8m) and income of £2.3m from adjusting items, offset by some small outflows. Average daily net debt in the period fell from £12.5m to £1.1m.

As mentioned above, Smiths made good progress on the non-core growth initiatives, especially in Smiths News Recycle, where customer numbers increased by 5% from the year-end (August). It is also making progress with trials on some other non-core growth initiatives. Importantly, it has appointed a new MD for its recycling activities from one of the largest players in waste recycling, endorsing the opportunity’s potential.

Management’s outlook is encouraging and revenue, adjusted operating profit and cash generation are all in line with expectations. The growth initiatives are advancing and the company hopes to provide a more comprehensive update with the FY25 results in November.

Revenue and profit forecasts unchanged, cash generation better

Our revenue and adjusted operating profit forecasts are unchanged from our previous publication. However, H1 net debt fell by more than we expected due to the one-off benefit of a £1.5m tax pension refund and the receipt of a £1.6m interim dividend from the administrators of McColl’s Retail Group. A second interim dividend of £1.7m was received since the half year and a final, probably modest, ‘true-up’ payment is expected before the financial year-end. Total payments to date amount to c 61% of the total debt balance, hence our net debt in FY25 is somewhat lower and net cash in FY26 is higher than previously anticipated.

The better cash position supports our FY26 assumption that the company may consider another special dividend of 2p/share, a similar assumption to the special paid in FY24, which implied a total dividend in that year of 7.2p. For a more detailed discussion of the dividend paying potential, see our update note published on 18 November 2024.

General disclaimer and copyright

This report has been commissioned by Smiths News and prepared and issued by Edison, in consideration of a fee payable by Smiths News. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.

Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.

Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.

No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright 2025 Edison Investment Research Limited (Edison).

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.

United Kingdom

This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or sol icitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.

This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.

This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.

United States

Edison relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

More on Smiths News

View All

Latest from the Industrials sector

View All Industrials content

Research: Consumer

Games Workshop Group — Strong core in Q425

Games Workshop Group’s year-end (2025) trading update shows a better Q4 than we expected, notably in its core business with high operational gearing. Licensing revenue and profit are broadly in line with our prior estimates. FY25 has been a great year, helped by the launch of the fourth edition of Age of Sigmar, following a strong FY24 when the tenth edition of 40K was released. All eyes will be on coming products in the next financial year. FY26 will begin to see the full-year impacts of the recent US tariffs but the weak US dollar versus sterling is not helpful for the translation of earnings.

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free