The Scotts Miracle-Gro Company (SMG)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 4,132 | 4,925 | 3,924 | 3,551 | 3,553 | 3,413 | 3,373 | 3,292 |
| Operating profit | $m | 359 | 415 | ||||||
| Net profit | $m | 387 | 513 | -437 | -380 | -35 | 145 | 74 | 260 |
| EPS reported | $ | 2.47 | 1.15 | ||||||
| Operating cashflow per share | $ | 6.45 | 6.36 | ||||||
| Capex per share | $ | 1.69 | 0.74 | ||||||
| FCF per share | $ | 4.76 | 5.62 | ||||||
| Free cash flow | $m | 274 | 326 | ||||||
| Net debt | $m | 2,070 | 2,086 | ||||||
| Book value equity | $m | -357 | -209 | ||||||
| Book value per share | $ | -6.09 | -3.53 | ||||||
| Number of shares | m | 58.7 | 59.1 | ||||||
| DPS (TTM paid) | $ | 2.64 | 2.64 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 23.06 | 44.25 | ||||||
| P/B LTM | x | -9.18 | -15.72 | ||||||
| P/S LTM | x | 0.96 | 0.97 | ||||||
| P/FCF LTM | x | 11.98 | 10.05 | ||||||
| EV/EBITDA LTM | x | 13.22 | 13.94 | ||||||
| EV/Sales LTM | x | 1.65 | 1.67 | ||||||
| Earnings Yield LTM | % | +4.34% | +2.26% | ||||||
| FCF Yield | % | +8.35% | +9.95% | ||||||
| Quality | |||||||||
| ROE | % | -40.62% | -21.87% | ||||||
| ROIC | % | +11.02% | +11.17% | ||||||
| Operating margin | % | +10.51% | +12.30% | ||||||
| Gross margin | % | +30.59% | +32.27% | ||||||
| FCF/Sales | % | +8.02% | +9.68% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | - | ||||||
| Sales Growth YoY | % | -3.93% | -5.05% | ||||||
| Net Income Growth YoY | % | - | - | ||||||
| FCF Growth | % | -53.06% | -44.06% | ||||||
| Operating Profit Growth | % | +71.74% | +98.66% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +4.70% | +4.33% | ||||||
| Dividend Growth | % | 0.00% | 0.00% | ||||||
| Payout Ratio | % | +106.42% | +345.45% | ||||||
| FCF/Debt | x | 0.12 | 0.15 | ||||||
| Net Debt/EBITDA | x | 5.51 | 5.17 | ||||||
| EBIT/Net interest | x | 2.78 | 3.66 | ||||||
| Net debt/market cap | % | +64.21% | +59.60% | ||||||
| Net debt/Equity | x | -5.79 | -9.99 | ||||||
| Gross debt/equity | x | -6.66 | -10.13 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
The Scotts Miracle-Gro Company (SMG) stands as a leading producer and global distributor of products dedicated to lawn and garden upkeep, as well as specialized indoor and hydroponic cultivation. The company's operations are strategically divided into three core business units: U.S. Consumer, Hawthorne, and an 'Other' category. SMG's comprehensive product range for lawns includes essential items such as fertilizers, grass seeds, and application spreaders, alongside durable garden implements and outdoor cleaning agents. They also offer robust solutions for managing lawn weeds, pests, and diseases. For broader gardening and landscaping endeavors, their offerings encompass water-soluble and slow-release plant nutrients, a variety of potting mixes and garden soils, mulches, and decorative ground covers. Furthermore, the company provides organic garden products, targeted pest and disease controls for plants, live goods, and diverse seeding solutions. Beyond outdoor applications, Scotts Miracle-Gro supplies specialized items for indoor and hydroponic growing. This includes innovative systems for soilless plant, flower, and vegetable cultivation, as well as critical lighting systems and components tailored for indoor gardening environments. The company also develops household-focused insect, rodent, and general weed control products, featuring potent non-selective weed killers. These extensive product lines are marketed under a vast portfolio of widely recognized brand names, notably Scotts, Miracle-Gro, Ortho, Turf Builder, Roundup, and AeroGarden, among many others. Scotts Miracle-Gro distributes its merchandise through a broad and diverse network of retail and commercial channels. This encompasses major home improvement retailers, mass-market stores, warehouse clubs, both large and independent hardware outlets, nurseries, and specialized garden centers. Consumers can also find their products on e-commerce platforms and in food and drug stores. For the indoor gardening and hydroponics sector, the company collaborates with specialized distributors, retailers, and directly supplies growers. Founded in 1868, The Scotts Miracle-Gro Company maintains its corporate headquarters in Marysville, Ohio.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
The Scotts Miracle-Gro Company (SMG)
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
The Scotts Miracle-Gro Company (SMG) stands as a leading producer and global distributor of products dedicated to lawn and garden upkeep, as well as specialized indoor and hydroponic cultivation. The company's operations are strategically divided into three core business units: U.S. Consumer, Hawthorne, and an 'Other' category. SMG's comprehensive product range for lawns includes essential items such as fertilizers, grass seeds, and application spreaders, alongside durable garden implements and outdoor cleaning agents. They also offer robust solutions for managing lawn weeds, pests, and diseases. For broader gardening and landscaping endeavors, their offerings encompass water-soluble and slow-release plant nutrients, a variety of potting mixes and garden soils, mulches, and decorative ground covers. Furthermore, the company provides organic garden products, targeted pest and disease controls for plants, live goods, and diverse seeding solutions. Beyond outdoor applications, Scotts Miracle-Gro supplies specialized items for indoor and hydroponic growing. This includes innovative systems for soilless plant, flower, and vegetable cultivation, as well as critical lighting systems and components tailored for indoor gardening environments. The company also develops household-focused insect, rodent, and general weed control products, featuring potent non-selective weed killers. These extensive product lines are marketed under a vast portfolio of widely recognized brand names, notably Scotts, Miracle-Gro, Ortho, Turf Builder, Roundup, and AeroGarden, among many others. Scotts Miracle-Gro distributes its merchandise through a broad and diverse network of retail and commercial channels. This encompasses major home improvement retailers, mass-market stores, warehouse clubs, both large and independent hardware outlets, nurseries, and specialized garden centers. Consumers can also find their products on e-commerce platforms and in food and drug stores. For the indoor gardening and hydroponics sector, the company collaborates with specialized distributors, retailers, and directly supplies growers. Founded in 1868, The Scotts Miracle-Gro Company maintains its corporate headquarters in Marysville, Ohio.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free