First Time Loading...

Greggs PLC
LSE:GRG

Watchlist Manager
Greggs PLC Logo
Greggs PLC
LSE:GRG
Watchlist
Price: 2 706 GBX -0.37% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.8B
+9%
Revenue
Growth Rates:
1 Year
+20%
3 Years
+123%
5 Years
+76%
7 Years
+102%
10 Years
+137%
171.7m
+7%
Operating Income
Growth Rates:
1 Year
+11%
3 Years
-
5 Years
+93%
7 Years
+119%
10 Years
+319%
142.5m
+6%
Net Income
Growth Rates:
1 Year
+18%
3 Years
-
5 Years
+117%
7 Years
+146%
10 Years
+489%

Earnings Waterfall
Greggs PLC

Revenue
1.8B GBP
Cost of Revenue
-710.5m GBP
Gross Profit
1.1B GBP
Operating Expenses
-927.4m GBP
Operating Income
171.7m GBP
Other Expenses
-29.2m GBP
Net Income
142.5m GBP

Income Statement
Greggs PLC

Rotate your device to view
Income Statement
Currency: GBP
Jun-2003 Dec-2003 Jun-2004 Jun-2005 Dec-2005 Jun-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 Jan-2015 Jul-2015 Jan-2016 Jul-2016 Dec-2016 Jul-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Jan-2021 Jul-2021 Jan-2022 Jul-2022 Dec-2022 Jul-2023 Dec-2023
Revenue
Revenue
441
N/A
457
+4%
472
+3%
236
-50%
534
+126%
541
+1%
551
+2%
564
+2%
586
+4%
606
+3%
628
+4%
665
+6%
658
-1%
667
+1%
662
-1%
676
+2%
701
+4%
716
+2%
735
+3%
747
+2%
762
+2%
775
+2%
806
+4%
830
+3%
836
+1%
859
+3%
894
+4%
925
+3%
960
+4%
983
+2%
1 029
+5%
1 099
+7%
1 168
+6%
922
-21%
811
-12%
1 057
+30%
1 230
+16%
1 378
+12%
1 513
+10%
1 662
+10%
1 810
+9%
Gross Profit
Cost of Revenue
0
0
(84)
(92)
(203)
(206)
(210)
(212)
(221)
(231)
(240)
(255)
(252)
(256)
(253)
(258)
(271)
(278)
(287)
(298)
(306)
(307)
(313)
(312)
(305)
(313)
(326)
(337)
(349)
(359)
(374)
(388)
(412)
(345)
(300)
(374)
(448)
(512)
(575)
(644)
(711)
Gross Profit
0
N/A
0
N/A
133
N/A
144
+9%
330
+129%
335
+1%
341
+2%
351
+3%
365
+4%
375
+3%
388
+3%
410
+6%
406
-1%
412
+1%
410
-1%
418
+2%
431
+3%
438
+2%
447
+2%
449
+0%
456
+2%
468
+3%
493
+5%
518
+5%
531
+2%
547
+3%
568
+4%
588
+4%
611
+4%
624
+2%
655
+5%
712
+9%
756
+6%
578
-24%
512
-11%
683
+34%
782
+14%
866
+11%
938
+8%
1 019
+9%
1 099
+8%
Operating Income
Operating Expenses
(404)
(418)
(348)
(130)
(283)
(291)
(299)
(306)
(318)
(328)
(344)
(367)
(357)
(361)
(357)
(366)
(377)
(386)
(396)
(402)
(415)
(423)
(436)
(451)
(458)
(471)
(490)
(511)
(530)
(545)
(566)
(604)
(635)
(562)
(518)
(569)
(629)
(713)
(784)
(858)
(927)
Selling, General & Administrative
0
0
(120)
(130)
(283)
(291)
(299)
(306)
(318)
(328)
(344)
(363)
(358)
(361)
(357)
(366)
(378)
(386)
(396)
(402)
(415)
(423)
(436)
(451)
(458)
(471)
(490)
(511)
(530)
(545)
(566)
(604)
(635)
(562)
(518)
(569)
(629)
(713)
(784)
(858)
(927)
Other Operating Expenses
(404)
(418)
(228)
0
0
0
0
0
0
0
0
(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
Operating Income
37
N/A
39
+7%
41
+3%
14
-65%
47
+232%
44
-6%
42
-5%
45
+7%
48
+6%
47
-1%
44
-6%
43
-3%
48
+12%
51
+5%
52
+4%
51
-2%
53
+4%
52
-2%
51
-1%
47
-9%
41
-12%
46
+11%
57
+26%
67
+16%
73
+10%
76
+4%
78
+3%
77
-2%
81
+5%
79
-2%
89
+12%
107
+20%
121
+12%
15
-87%
(6)
N/A
115
N/A
153
+34%
153
0%
154
+1%
161
+4%
172
+7%
Pre-Tax Income
Interest Income Expense
1
1
1
1
3
3
2
1
1
1
1
1
0
0
0
0
0
(0)
(0)
(0)
(0)
0
0
0
0
(0)
0
(0)
0
(0)
0
(3)
(6)
(6)
(7)
(8)
(8)
(7)
(6)
(5)
(4)
Non-Reccuring Items
0
0
0
0
0
0
(4)
(2)
2
8
4
0
0
0
0
7
7
0
1
1
(8)
(15)
(8)
0
0
(3)
(3)
(8)
(9)
(2)
(7)
(9)
(6)
(3)
(1)
(0)
0
0
0
0
0
Total Other Income
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
(1)
0
(0)
0
(0)
0
0
0
(0)
0
0
16
21
Pre-Tax Income
38
N/A
41
+6%
42
+3%
16
-63%
50
+221%
47
-6%
40
-14%
44
+10%
51
+15%
57
+11%
50
-13%
44
-12%
49
+11%
51
+4%
53
+3%
59
+12%
61
+3%
52
-14%
52
+1%
48
-9%
33
-30%
31
-8%
50
+63%
67
+34%
73
+9%
73
0%
75
+3%
69
-8%
72
+4%
77
+6%
83
+8%
95
+15%
108
+14%
6
-94%
(14)
N/A
107
N/A
146
+36%
146
+0%
148
+2%
173
+16%
188
+9%
Net Income
Tax Provision
(12)
(13)
(14)
(5)
(16)
(15)
(13)
(15)
(15)
(16)
(15)
(14)
(14)
(15)
(15)
(16)
(16)
(14)
(13)
(11)
(9)
(9)
(12)
(15)
(15)
(16)
(17)
(16)
(15)
(16)
(17)
(19)
(21)
(2)
1
(22)
(28)
(27)
(28)
(38)
(46)
Income from Continuing Operations
26
27
28
11
34
32
27
30
36
40
34
30
34
36
38
43
45
38
40
37
24
22
38
52
58
57
58
53
57
61
66
76
87
4
(13)
85
118
119
120
135
143
Net Income (Common)
26
N/A
27
+6%
28
+3%
11
-62%
34
+222%
32
-6%
27
-15%
30
+10%
36
+22%
40
+11%
34
-16%
30
-11%
34
+14%
36
+5%
38
+5%
43
+14%
45
+3%
38
-14%
40
+4%
37
-8%
24
-34%
22
-10%
38
+73%
52
+37%
58
+12%
57
-1%
58
+1%
53
-8%
57
+7%
61
+7%
66
+8%
76
+15%
87
+15%
4
-95%
(13)
N/A
85
N/A
118
+38%
119
+1%
120
+1%
135
+12%
143
+6%
EPS (Diluted)
0.21
N/A
0.23
+10%
0.24
+4%
0.09
-63%
0.28
+211%
0.26
-7%
0.24
-8%
0.27
+13%
0.34
+26%
0.39
+15%
0.34
-13%
0.3
-12%
0.34
+13%
0.36
+6%
0.38
+6%
0.43
+13%
0.44
+2%
0.38
-14%
0.39
+3%
0.36
-8%
0.24
-33%
0.21
-13%
0.37
+76%
0.5
+35%
0.56
+12%
0.55
-2%
0.57
+4%
0.52
-9%
0.56
+8%
0.6
+7%
0.65
+8%
0.74
+14%
0.85
+15%
0.03
-96%
-0.13
N/A
0.84
N/A
1.14
+36%
1.16
+2%
1.18
+2%
1.32
+12%
1.39
+5%

See Also

Summary
GRG intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRG stock valuation using valuation multiples.
Wall Street Estimates
GRG 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
GRG 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 133,600+ 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.