Go-Ahead Group PLC
LSE:GOG
Go-Ahead Group PLC
LSE:GOG
Price:
1 546
GBX
Market Closed
Market Cap:
£664.8m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Go-Ahead Group PLC
LSE:GOG
|
UK |
|
Ashford Hospitality Trust Inc
NYSE:AHT
|
US |
|
C
|
Cirtek Holdings Ltd
HKEX:1433
|
HK |
|
IMAX China Holding Inc
HKEX:1970
|
CN |
|
Nike Inc
NYSE:NKE
|
US |
|
C
|
CMBC Capital Holdings Ltd
HKEX:1141
|
HK |
|
Kellton Tech Solutions Ltd
BSE:519602
|
IN |
|
Shandong Weifang Rainbow Chemical Co Ltd
SZSE:301035
|
CN |
|
Traton SE
XETRA:8TRA
|
DE |
|
U
|
Ultimovacs ASA
OSE:ULTI
|
NO |
|
Cyberstep Inc
TSE:3810
|
JP |
|
T
|
Tianci International Inc
OTC:CIIT
|
MY |
|
T
|
TDM Bhd
KLSE:TDM
|
MY |
|
G
|
GHCL Textiles Ltd
NSE:GHCLTEXTIL
|
IN |
|
Flytech Technology Co Ltd
TWSE:6206
|
TW |
|
G
|
Gagasan Nadi Cergas Bhd
KLSE:NADIBHD
|
MY |
|
KKR & Co Inc
NYSE:KKR
|
US |
|
B
|
BZAM Ltd
CNSX:BZAM
|
CA |
|
CNA Financial Corp
NYSE:CNA
|
US |
|
L
|
Lagenda Properties Bhd
KLSE:LAGENDA
|
MY |
|
Inesa Intelligent Tech Inc
SSE:600602
|
CN |
|
Kunlun Energy Company Ltd
HKEX:135
|
HK |
|
I
|
Iyo Bank Ltd
TSE:8385
|
JP |
|
Lennox International Inc
NYSE:LII
|
US |
Income Statement
Earnings Waterfall
Go-Ahead Group PLC
Go-Ahead Group PLC
Income Statement
Go-Ahead Group PLC
Go-Ahead Group PLC
Currency: GBP
| Jun-2001 | Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | Jan-2004 | Jul-2004 | Jan-2005 | Jul-2005 | Dec-2005 | Jul-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Jan-2010 | Jul-2010 | Jan-2011 | Jul-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jul-2016 | Dec-2016 | Jul-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Jan-2021 | Jul-2021 | Jan-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Revenue |
571
N/A
|
719
+26%
|
929
+29%
|
1 033
+11%
|
1 083
+5%
|
1 180
+9%
|
1 225
+4%
|
1 235
+1%
|
1 303
+5%
|
1 344
+3%
|
1 464
+9%
|
1 703
+16%
|
1 827
+7%
|
1 940
+6%
|
2 199
+13%
|
2 320
+5%
|
2 346
+1%
|
2 107
-10%
|
2 202
+4%
|
2 231
+1%
|
2 297
+3%
|
2 364
+3%
|
2 424
+3%
|
2 521
+4%
|
2 572
+2%
|
2 645
+3%
|
2 702
+2%
|
2 891
+7%
|
3 215
+11%
|
3 322
+3%
|
3 361
+1%
|
3 412
+2%
|
3 481
+2%
|
3 595
+3%
|
3 462
-4%
|
3 553
+3%
|
3 674
+3%
|
3 761
+2%
|
3 897
+4%
|
3 961
+2%
|
4 059
+2%
|
3 786
-7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(276)
|
(670)
|
(492)
|
(967)
|
(622)
|
(1 096)
|
(697)
|
(1 138)
|
(670)
|
(1 251)
|
0
|
(1 596)
|
0
|
0
|
0
|
0
|
0
|
0
|
(167)
|
0
|
(151)
|
0
|
(156)
|
0
|
(197)
|
0
|
(220)
|
0
|
(253)
|
0
|
(260)
|
0
|
(247)
|
0
|
(245)
|
0
|
(260)
|
0
|
(258)
|
0
|
(276)
|
0
|
|
| Gross Profit |
295
N/A
|
49
-83%
|
438
+791%
|
66
-85%
|
462
+604%
|
84
-82%
|
528
+532%
|
97
-82%
|
633
+553%
|
93
-85%
|
0
N/A
|
107
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 034
N/A
|
0
N/A
|
2 146
N/A
|
0
N/A
|
2 268
N/A
|
0
N/A
|
2 375
N/A
|
0
N/A
|
2 483
N/A
|
0
N/A
|
2 963
N/A
|
0
N/A
|
3 101
N/A
|
0
N/A
|
3 234
N/A
|
0
N/A
|
3 217
N/A
|
0
N/A
|
3 414
N/A
|
0
N/A
|
3 639
N/A
|
0
N/A
|
3 783
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(243)
|
(1)
|
(388)
|
(2)
|
(425)
|
(23)
|
(501)
|
(70)
|
(538)
|
(4)
|
(1 371)
|
(7)
|
(1 717)
|
(1 822)
|
(2 066)
|
(2 187)
|
(2 235)
|
(2 002)
|
(1 943)
|
(2 135)
|
(2 042)
|
(2 267)
|
(2 168)
|
(2 429)
|
(2 284)
|
(2 555)
|
(2 369)
|
(2 789)
|
(2 857)
|
(3 194)
|
(2 939)
|
(3 260)
|
(3 084)
|
(3 430)
|
(3 089)
|
(3 439)
|
(3 293)
|
(3 644)
|
(3 588)
|
(3 910)
|
(3 683)
|
(3 701)
|
|
| Selling, General & Administrative |
(234)
|
0
|
(369)
|
0
|
(404)
|
0
|
(472)
|
0
|
(513)
|
0
|
0
|
0
|
0
|
0
|
(1 474)
|
0
|
(1 697)
|
0
|
(1 573)
|
0
|
(1 535)
|
0
|
(1 600)
|
0
|
(1 719)
|
0
|
(1 807)
|
0
|
(2 099)
|
0
|
(2 255)
|
0
|
(2 388)
|
0
|
(2 405)
|
0
|
(2 523)
|
0
|
(2 350)
|
0
|
(2 536)
|
0
|
|
| Depreciation & Amortization |
(19)
|
(1)
|
(24)
|
(2)
|
(25)
|
(24)
|
(35)
|
(70)
|
(36)
|
(4)
|
(5)
|
(7)
|
(8)
|
(9)
|
(61)
|
(13)
|
(62)
|
(12)
|
(62)
|
(10)
|
(60)
|
(10)
|
(64)
|
(8)
|
(68)
|
(6)
|
(67)
|
(5)
|
(80)
|
(9)
|
(58)
|
(3)
|
(69)
|
(2)
|
(86)
|
0
|
(84)
|
0
|
(469)
|
0
|
(574)
|
0
|
|
| Other Operating Expenses |
9
|
0
|
4
|
0
|
5
|
0
|
5
|
0
|
10
|
0
|
(1 366)
|
0
|
(1 709)
|
(1 812)
|
(532)
|
(2 174)
|
(476)
|
(1 990)
|
(309)
|
(2 125)
|
(448)
|
(2 257)
|
(505)
|
(2 420)
|
(496)
|
(2 549)
|
(496)
|
(2 784)
|
(678)
|
(3 186)
|
(625)
|
(3 258)
|
(627)
|
(3 427)
|
(598)
|
(3 438)
|
(686)
|
(3 644)
|
(770)
|
(3 910)
|
(572)
|
(3 701)
|
|
| Operating Income |
51
N/A
|
49
-5%
|
49
+1%
|
64
+30%
|
37
-42%
|
60
+63%
|
27
-55%
|
27
0%
|
95
+255%
|
89
-6%
|
93
+4%
|
100
+8%
|
110
+10%
|
118
+8%
|
133
+13%
|
133
+0%
|
111
-17%
|
105
-5%
|
91
-13%
|
96
+5%
|
104
+9%
|
98
-6%
|
100
+3%
|
92
-8%
|
92
-1%
|
90
-2%
|
114
+26%
|
103
-10%
|
105
+3%
|
128
+21%
|
163
+28%
|
152
-7%
|
150
-1%
|
165
+10%
|
128
-22%
|
114
-11%
|
121
+7%
|
117
-4%
|
51
-57%
|
51
+1%
|
100
+95%
|
85
-15%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(3)
|
(6)
|
(8)
|
(8)
|
(10)
|
(14)
|
(13)
|
(12)
|
(10)
|
(13)
|
(17)
|
(18)
|
(17)
|
(16)
|
(16)
|
(16)
|
(18)
|
(15)
|
(19)
|
(14)
|
(18)
|
(11)
|
(16)
|
(12)
|
(15)
|
(10)
|
(12)
|
(6)
|
(15)
|
(21)
|
(22)
|
(17)
|
(13)
|
|
| Non-Reccuring Items |
(6)
|
0
|
0
|
(6)
|
0
|
(8)
|
0
|
1
|
0
|
(0)
|
(3)
|
(3)
|
(7)
|
(15)
|
(16)
|
(22)
|
(57)
|
(3)
|
(28)
|
(9)
|
(2)
|
(2)
|
0
|
0
|
1
|
0
|
(4)
|
12
|
(8)
|
0
|
0
|
0
|
1
|
0
|
33
|
8
|
(17)
|
0
|
(68)
|
(67)
|
(88)
|
(53)
|
|
| Gain/Loss on Disposition of Assets |
1
|
0
|
0
|
3
|
3
|
0
|
(3)
|
1
|
4
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(3)
|
0
|
(4)
|
0
|
(7)
|
0
|
(2)
|
0
|
(5)
|
0
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Pre-Tax Income |
44
N/A
|
44
-1%
|
45
+2%
|
57
+27%
|
36
-37%
|
49
+37%
|
20
-59%
|
26
+29%
|
97
+282%
|
84
-14%
|
84
0%
|
90
+7%
|
95
+6%
|
93
-2%
|
103
+11%
|
98
-5%
|
42
-57%
|
92
+120%
|
50
-45%
|
69
+37%
|
85
+23%
|
79
-7%
|
85
+7%
|
76
-10%
|
76
0%
|
73
-4%
|
91
+26%
|
96
+5%
|
79
-18%
|
110
+40%
|
145
+32%
|
136
-6%
|
137
+1%
|
150
+9%
|
146
-3%
|
110
-24%
|
97
-12%
|
102
+5%
|
(40)
N/A
|
(38)
+3%
|
(7)
+82%
|
19
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9)
|
(10)
|
(13)
|
(17)
|
(16)
|
(20)
|
(27)
|
(27)
|
(23)
|
(23)
|
(19)
|
(20)
|
(24)
|
(24)
|
(26)
|
(34)
|
(24)
|
(24)
|
(15)
|
(13)
|
(10)
|
(9)
|
(18)
|
(15)
|
(16)
|
(10)
|
(14)
|
(21)
|
(19)
|
(22)
|
(27)
|
(25)
|
(25)
|
(31)
|
(36)
|
(30)
|
(22)
|
(25)
|
(11)
|
(8)
|
(34)
|
(29)
|
|
| Income from Continuing Operations |
36
|
33
|
31
|
40
|
19
|
28
|
(7)
|
(2)
|
75
|
61
|
64
|
69
|
71
|
70
|
77
|
64
|
18
|
68
|
36
|
56
|
75
|
70
|
67
|
61
|
60
|
63
|
78
|
75
|
59
|
88
|
118
|
111
|
112
|
119
|
109
|
81
|
75
|
77
|
(51)
|
(46)
|
(41)
|
(11)
|
|
| Income to Minority Interest |
(5)
|
(4)
|
(5)
|
(7)
|
(6)
|
(8)
|
(9)
|
(9)
|
(11)
|
(10)
|
(11)
|
(12)
|
(13)
|
(15)
|
(21)
|
(21)
|
(12)
|
(8)
|
(6)
|
(8)
|
(12)
|
(11)
|
(11)
|
(9)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(17)
|
(24)
|
(21)
|
(22)
|
(26)
|
(20)
|
(15)
|
(16)
|
(17)
|
(15)
|
(12)
|
(5)
|
(9)
|
|
| Net Income (Common) |
31
N/A
|
30
-5%
|
26
-11%
|
33
+27%
|
13
-61%
|
21
+59%
|
(16)
N/A
|
(11)
+33%
|
64
N/A
|
50
-21%
|
54
+7%
|
58
+7%
|
59
+2%
|
55
-7%
|
56
+3%
|
12
-78%
|
6
-48%
|
24
+281%
|
17
-28%
|
49
+185%
|
67
+37%
|
63
-7%
|
56
-11%
|
52
-6%
|
54
+3%
|
57
+6%
|
70
+24%
|
68
-4%
|
52
-23%
|
71
+36%
|
94
+32%
|
90
-4%
|
89
-1%
|
93
+4%
|
89
-4%
|
66
-26%
|
59
-10%
|
61
+3%
|
(66)
N/A
|
(58)
+12%
|
(46)
+20%
|
(20)
+57%
|
|
| EPS (Diluted) |
0.61
N/A
|
0.58
-5%
|
0.52
-10%
|
0.65
+25%
|
0.25
-62%
|
0.4
+60%
|
-0.31
N/A
|
-0.23
+26%
|
1.23
N/A
|
0.98
-20%
|
1.07
+9%
|
1.2
+12%
|
1.23
+3%
|
1.21
-2%
|
1.27
+5%
|
0.28
-78%
|
0.15
-46%
|
0.55
+267%
|
0.4
-27%
|
1.13
+182%
|
1.57
+39%
|
1.46
-7%
|
1.29
-12%
|
1.2
-7%
|
1.25
+4%
|
1.31
+5%
|
1.62
+24%
|
1.54
-5%
|
1.2
-22%
|
1.62
+35%
|
2.17
+34%
|
2.1
-3%
|
2.07
-1%
|
2.15
+4%
|
2.07
-4%
|
1.52
-27%
|
1.36
-11%
|
1.4
+3%
|
-1.53
N/A
|
-1.35
+12%
|
-1.07
+21%
|
-0.47
+56%
|
|
Switch to:
Switch to:
See Also
Discover More
