First Time Loading...
G

Glanbia PLC
ISEQ:GL9

Watchlist Manager
Glanbia PLC
ISEQ:GL9
Watchlist
Price: 18.41 EUR 1.6% Market Closed
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

5.4B
-4%
Revenue
Growth Rates:
1 Year
-9%
3 Years
+33%
5 Years
+71%
7 Years
+143%
10 Years
+128%
341.8m
+16%
Operating Income
Growth Rates:
1 Year
+19%
3 Years
+108%
5 Years
+43%
7 Years
+45%
10 Years
+105%
344.4m
+31%
Net Income
Growth Rates:
1 Year
+27%
3 Years
+124%
5 Years
+47%
7 Years
+63%
10 Years
+129%

Earnings Waterfall
Glanbia PLC

Revenue
5.4B USD
Cost of Revenue
-4.3B USD
Gross Profit
1.1B USD
Operating Expenses
-782.3m USD
Operating Income
341.8m USD
Other Expenses
2.6m USD
Net Income
344.4m USD

Income Statement
Glanbia PLC

Rotate your device to view
Income Statement
Currency: USD
Jan-2004 Jul-2004 Jan-2005 Jul-2005 Dec-2005 Jul-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Jan-2009 Jul-2009 Jan-2010 Jul-2010 Jan-2011 Jul-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Jan-2014 Jul-2014 Jan-2015 Jul-2015 Jan-2016 Jul-2016 Dec-2016 Jul-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Jan-2020 Jul-2020 Jan-2021 Jul-2021 Jan-2022 Jul-2022 Dec-2022 Jul-2023 Dec-2023
Revenue
Revenue
2 041
N/A
1 871
-8%
1 754
-6%
1 799
+3%
1 830
+2%
1 827
0%
1 853
+1%
1 971
+6%
2 207
+12%
2 272
+3%
2 232
-2%
2 071
-7%
1 830
-12%
1 922
+5%
2 167
+13%
2 473
+14%
2 671
+8%
2 426
-9%
2 212
-9%
2 350
+6%
2 382
+1%
2 440
+2%
2 538
+4%
2 676
+5%
2 774
+4%
2 421
-13%
2 232
-8%
2 340
+5%
2 387
+2%
2 679
+12%
3 171
+18%
3 451
+9%
3 876
+12%
3 954
+2%
4 093
+4%
5 865
+43%
4 548
-22%
7 288
+60%
5 944
-18%
5 624
-5%
5 425
-4%
Gross Profit
Cost of Revenue
(1 966)
(1 790)
(1 667)
(1 716)
(1 749)
(1 748)
(1 768)
(1 773)
(1 883)
(1 930)
(1 891)
(1 734)
(1 512)
(1 574)
(1 784)
(2 057)
(2 237)
0
0
0
0
0
(1 773)
0
(1 783)
(758)
(1 597)
(1 691)
(1 742)
(2 060)
(2 473)
(2 705)
(3 096)
(3 209)
(3 356)
(4 747)
(3 641)
(5 910)
(4 921)
(4 618)
(4 301)
Gross Profit
75
N/A
81
+7%
86
+7%
83
-4%
81
-3%
79
-2%
86
+9%
198
+131%
324
+64%
342
+6%
342
0%
337
-1%
318
-5%
348
+9%
382
+10%
416
+9%
435
+4%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
765
N/A
0
N/A
992
N/A
320
-68%
635
+98%
649
+2%
645
-1%
619
-4%
697
+13%
747
+7%
780
+4%
745
-4%
738
-1%
1 118
+52%
907
-19%
1 379
+52%
1 023
-26%
1 006
-2%
1 124
+12%
Operating Income
Operating Expenses
0
1
0
0
0
0
0
(100)
(208)
(218)
(208)
(229)
(212)
(173)
(246)
(253)
(282)
(2 269)
(2 055)
(2 192)
(2 216)
(2 269)
(579)
(2 464)
(753)
(1 425)
(399)
(407)
(424)
(442)
(458)
(527)
(564)
(558)
(574)
(834)
(682)
(1 021)
(736)
(711)
(782)
Selling, General & Administrative
0
0
0
0
0
0
0
(100)
(208)
(218)
(208)
(211)
(212)
(224)
(246)
(263)
(282)
0
0
0
0
0
(518)
0
(672)
(181)
(362)
(366)
(362)
(360)
(412)
(474)
(503)
(495)
(508)
(743)
(613)
(918)
(657)
(632)
(703)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10)
(20)
(20)
(21)
(22)
(55)
(28)
(74)
(34)
(37)
(41)
(63)
(62)
(46)
(53)
(61)
(63)
(65)
(91)
(69)
(103)
(79)
(80)
(80)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
(18)
0
51
0
10
0
(2 259)
(2 035)
(2 172)
(2 195)
(2 247)
(7)
(2 436)
0
(1 210)
0
0
0
(20)
0
0
0
0
0
0
0
0
0
0
0
Operating Income
75
N/A
82
+8%
86
+6%
83
-4%
81
-3%
79
-2%
86
+9%
98
+14%
116
+19%
124
+7%
134
+8%
108
-20%
106
-1%
175
+65%
137
-22%
164
+20%
152
-7%
157
+3%
157
0%
158
+1%
167
+6%
171
+3%
186
+9%
212
+14%
239
+13%
238
0%
236
-1%
241
+2%
221
-9%
177
-20%
239
+35%
219
-8%
216
-2%
188
-13%
164
-13%
284
+73%
225
-21%
357
+59%
287
-20%
295
+3%
342
+16%
Pre-Tax Income
Interest Income Expense
(15)
(12)
(7)
(16)
(17)
(11)
(11)
(15)
(16)
(10)
(14)
(20)
(14)
(10)
(12)
(7)
(14)
(17)
(8)
(1)
4
6
5
3
9
6
6
17
32
30
29
33
23
30
20
27
4
15
3
(10)
3
Non-Reccuring Items
0
(0)
3
(3)
(5)
1
(13)
(13)
(24)
(26)
(20)
0
51
0
10
0
0
5
2
0
6
2
(16)
(20)
(26)
(27)
(14)
(6)
(20)
0
0
(4)
(39)
(51)
(42)
(96)
(55)
(53)
(51)
7
50
Gain/Loss on Disposition of Assets
(26)
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
Total Other Income
(49)
(58)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(2)
(2)
(3)
(4)
(3)
(3)
(4)
(2)
(2)
(2)
(1)
(1)
(1)
(2)
(2)
(3)
(2)
1
(3)
Pre-Tax Income
(15)
N/A
11
N/A
82
+638%
64
-22%
58
-9%
70
+19%
62
-11%
70
+14%
76
+8%
88
+16%
100
+14%
88
-13%
143
+64%
165
+16%
135
-19%
157
+16%
139
-11%
145
+4%
150
+4%
157
+5%
176
+12%
179
+2%
174
-3%
193
+11%
219
+13%
214
-2%
225
+5%
249
+11%
230
-8%
205
-11%
267
+30%
246
-8%
199
-19%
166
-17%
140
-15%
213
+52%
171
-20%
316
+84%
237
-25%
294
+24%
392
+34%
Net Income
Tax Provision
(9)
(9)
(8)
0
(1)
(7)
4
3
(16)
(20)
(21)
(19)
(30)
(34)
(26)
(31)
(26)
(25)
(24)
(23)
(25)
(25)
(26)
(31)
(35)
(34)
(37)
(40)
(31)
(25)
(33)
(27)
(19)
(14)
(11)
(22)
(18)
(34)
(27)
(31)
(45)
Income from Continuing Operations
(24)
2
74
64
58
62
66
73
60
68
79
68
113
131
109
126
113
120
126
134
151
154
147
162
184
179
188
210
199
180
234
219
180
152
129
191
153
281
210
263
348
Income to Minority Interest
(11)
(11)
(11)
(5)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
1
1
(0)
Net Income (Common)
(35)
N/A
(8)
+77%
61
N/A
57
-6%
57
+0%
62
+8%
66
+7%
73
+10%
60
-18%
67
+12%
78
+17%
68
-14%
113
+67%
131
+16%
108
-17%
126
+16%
112
-11%
132
+17%
145
+10%
140
-3%
150
+7%
153
+2%
146
-4%
161
+10%
183
+14%
194
+6%
212
+9%
217
+3%
329
+52%
313
-5%
234
-25%
219
-6%
180
-18%
152
-16%
154
+1%
225
+46%
181
-20%
369
+104%
271
-26%
263
-3%
344
+31%
EPS (Diluted)
-0.12
N/A
-0.03
+75%
0.22
N/A
0.21
-5%
0.2
-5%
0.21
+5%
0.22
+5%
0.24
+9%
0.2
-17%
0.23
+15%
0.27
+17%
0.23
-15%
0.38
+65%
0.44
+16%
0.36
-18%
0.42
+17%
0.38
-10%
0.44
+16%
0.48
+9%
0.47
-2%
0.51
+9%
0.52
+2%
0.5
-4%
0.54
+8%
0.62
+15%
0.65
+5%
0.71
+9%
0.73
+3%
1.11
+52%
1.05
-5%
0.79
-25%
0.74
-6%
0.61
-18%
0.51
-16%
0.52
+2%
0.77
+48%
0.62
-19%
1.3
+110%
0.97
-25%
0.96
-1%
1.29
+34%

See Also

Summary
GL9 intrinsic value, competitors valuation, and company profile.
DCF Valuation
GL9 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GL9 stock valuation using valuation multiples.
Wall Street Estimates
GL9 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GL9 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.