First Time Loading...

Mitchells & Butlers PLC
LSE:MAB

Watchlist Manager
Mitchells & Butlers PLC Logo
Mitchells & Butlers PLC
LSE:MAB
Watchlist
Price: 240.5 GBX -2.04% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.5B
+7%
Revenue
Growth Rates:
1 Year
+13%
3 Years
+70%
5 Years
+16%
7 Years
+20%
10 Years
+32%
225m
+3%
Operating Income
Growth Rates:
1 Year
-6%
3 Years
+125%
5 Years
-26%
7 Years
-29%
10 Years
-27%
-4m
-300%
Net Income
Growth Rates:
1 Year
-
3 Years
+96%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Mitchells & Butlers PLC

Revenue
2.5B GBP
Cost of Revenue
-671m GBP
Gross Profit
1.8B GBP
Operating Expenses
-1.6B GBP
Operating Income
225m GBP
Other Expenses
-229m GBP
Net Income
-4m GBP

Income Statement
Mitchells & Butlers PLC

Rotate your device to view
Income Statement
Currency: GBP
Sep-2003 Apr-2004 Sep-2004 Apr-2005 Oct-2005 Apr-2006 Sep-2006 Apr-2007 Sep-2007 Apr-2008 Sep-2008 Apr-2009 Sep-2009 Apr-2010 Sep-2010 Apr-2011 Sep-2011 Apr-2012 Sep-2012 Apr-2013 Sep-2013 Apr-2014 Sep-2014 Apr-2015 Sep-2015 Apr-2016 Sep-2016 Apr-2017 Sep-2017 Apr-2018 Sep-2018 Apr-2019 Sep-2019 Apr-2020 Sep-2020 Apr-2021 Sep-2021 Apr-2022 Sep-2022 Apr-2023 Sep-2023
Revenue
Revenue
1 504
N/A
1 538
+2%
1 560
+1%
1 601
+3%
1 662
+4%
1 685
+1%
1 720
+2%
1 828
+6%
1 894
+4%
1 894
N/A
1 908
+1%
1 937
+2%
1 958
+1%
1 971
+1%
1 980
+0%
1 889
-5%
1 796
-5%
1 819
+1%
1 889
+4%
1 911
+1%
1 895
-1%
1 920
+1%
1 970
+3%
2 067
+5%
2 101
+2%
2 084
-1%
2 086
+0%
2 113
+1%
2 180
+3%
2 187
+0%
2 152
-2%
2 208
+3%
2 237
+1%
2 090
-7%
1 475
-29%
655
-56%
1 065
+63%
2 005
+88%
2 208
+10%
2 331
+6%
2 503
+7%
Gross Profit
Cost of Revenue
(1 234)
(1 273)
(1 287)
(1 261)
(1 255)
(1 270)
(1 297)
(1 386)
(1 433)
(1 430)
(1 431)
(1 480)
(1 530)
(1 527)
(1 531)
(1 479)
(1 402)
(1 413)
(1 474)
0
0
0
(541)
0
(572)
0
(551)
0
(574)
0
(563)
0
(574)
0
(374)
0
(244)
0
(553)
0
(671)
Gross Profit
270
N/A
265
-2%
273
+3%
340
+25%
407
+20%
415
+2%
423
+2%
442
+4%
461
+4%
464
+1%
477
+3%
457
-4%
428
-6%
444
+4%
449
+1%
410
-9%
394
-4%
406
+3%
415
+2%
0
N/A
0
N/A
0
N/A
1 429
N/A
0
N/A
1 529
N/A
0
N/A
1 535
N/A
0
N/A
1 606
N/A
0
N/A
1 589
N/A
0
N/A
1 663
N/A
0
N/A
1 101
N/A
0
N/A
821
N/A
0
N/A
1 655
N/A
0
N/A
1 832
N/A
Operating Income
Operating Expenses
0
0
0
(62)
(116)
(118)
(121)
(126)
(129)
(133)
(134)
(136)
(128)
(122)
(127)
(116)
(110)
(112)
(111)
(1 601)
(1 585)
(1 607)
(1 116)
(1 756)
(1 201)
(1 753)
(1 217)
(1 890)
(1 292)
(1 916)
(1 286)
(1 901)
(1 346)
(1 816)
(1 001)
(788)
(793)
(1 734)
(1 416)
(2 112)
(1 607)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(624)
0
(673)
0
(706)
0
(768)
0
(762)
0
(803)
0
(542)
0
(419)
0
(788)
0
(909)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(109)
0
(111)
0
(113)
(61)
(115)
(119)
(119)
(120)
(119)
(138)
(154)
(144)
(139)
(134)
(133)
(132)
(133)
Other Operating Expenses
0
0
0
(62)
(116)
(118)
(121)
(126)
(129)
(133)
(134)
(136)
(128)
(122)
(127)
(116)
(110)
(112)
(111)
(1 601)
(1 585)
(1 607)
(383)
(1 756)
(417)
(1 753)
(398)
(1 829)
(409)
(1 797)
(405)
(1 781)
(424)
(1 678)
(305)
(643)
(235)
(1 600)
(495)
(1 980)
(565)
Operating Income
270
N/A
265
-2%
273
+3%
278
+2%
291
+5%
297
+2%
302
+2%
316
+5%
332
+5%
331
0%
343
+4%
321
-6%
300
-7%
322
+7%
322
N/A
294
-9%
284
-3%
294
+4%
304
+3%
310
+2%
310
N/A
313
+1%
313
N/A
311
-1%
328
+5%
331
+1%
318
-4%
223
-30%
314
+41%
271
-14%
303
+12%
307
+1%
317
+3%
274
-14%
100
-64%
(133)
N/A
28
N/A
271
+868%
239
-12%
219
-8%
225
+3%
Pre-Tax Income
Interest Income Expense
(63)
(93)
(103)
(103)
(102)
(100)
(105)
(132)
(147)
(153)
(167)
(174)
(166)
(157)
(153)
(148)
(138)
(130)
(138)
(138)
(128)
(128)
(131)
(131)
(129)
(127)
(125)
(123)
(124)
(122)
(117)
(114)
(112)
(119)
(128)
(126)
(119)
(114)
(113)
(108)
(102)
Non-Reccuring Items
(42)
0
(2)
(1)
1
2
23
41
(244)
(456)
(414)
(277)
(138)
(80)
(296)
(298)
(14)
(41)
(83)
(57)
(29)
(33)
(49)
(37)
(58)
(57)
(87)
(4)
(106)
(71)
(48)
(49)
(20)
(168)
(91)
60
52
61
(116)
(118)
(133)
Gain/Loss on Disposition of Assets
0
0
2
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
0
0
1
3
0
0
0
7
11
4
0
(3)
(6)
(7)
0
4
0
0
0
(6)
(11)
(10)
(10)
(13)
(15)
(13)
(12)
(10)
(7)
(7)
(8)
(8)
(8)
(6)
(4)
(3)
(3)
(3)
(2)
(2)
(3)
Pre-Tax Income
165
N/A
172
+4%
171
-1%
177
+4%
190
+7%
199
+5%
220
+11%
232
+5%
(48)
N/A
(274)
-471%
(238)
+13%
(133)
+44%
(10)
+92%
78
N/A
(127)
N/A
(148)
-17%
132
N/A
123
-7%
83
-33%
109
+31%
142
+30%
142
N/A
123
-13%
130
+6%
126
-3%
134
+6%
94
-30%
86
-9%
77
-10%
71
-8%
130
+83%
136
+5%
177
+30%
(19)
N/A
(123)
-547%
(202)
-64%
(42)
+79%
215
N/A
8
-96%
(9)
N/A
(13)
-44%
Net Income
Tax Provision
(40)
(57)
(53)
(55)
(60)
(58)
(25)
(32)
38
105
62
38
14
(16)
43
57
(7)
(7)
(13)
(20)
(14)
(16)
(30)
(31)
(23)
(14)
(5)
(16)
(14)
(10)
(26)
(26)
(34)
(6)
11
32
(23)
(69)
5
8
9
Income from Continuing Operations
125
115
118
122
130
141
195
200
(10)
(169)
(176)
(95)
4
62
(84)
(91)
125
116
70
89
128
126
93
99
103
120
89
70
63
61
104
110
143
(25)
(112)
(170)
(65)
146
13
(1)
(4)
Net Income (Common)
125
N/A
115
-8%
118
+3%
122
+3%
130
+7%
141
+8%
195
+38%
200
+3%
(10)
N/A
(169)
-1 590%
(176)
-4%
(95)
+46%
4
N/A
62
+1 450%
(84)
N/A
(91)
-8%
125
N/A
116
-7%
70
-40%
89
+27%
128
+44%
126
-2%
93
-26%
99
+6%
103
+4%
120
+17%
89
-26%
70
-21%
63
-10%
61
-3%
104
+70%
110
+6%
143
+30%
(25)
N/A
(112)
-348%
(170)
-52%
(65)
+62%
146
N/A
13
-91%
(1)
N/A
(4)
-300%
EPS (Diluted)
0.11
N/A
0.17
+55%
0.19
+12%
0.21
+11%
0.23
+10%
0.25
+9%
0.36
+44%
0.42
+17%
-0.03
N/A
-0.37
-1 133%
-0.39
-5%
-0.21
+46%
0.01
N/A
0.13
+1 200%
-0.19
N/A
-0.2
-5%
0.28
N/A
0.26
-7%
0.15
-42%
0.19
+27%
0.28
+47%
0.28
N/A
0.2
-29%
0.22
+10%
0.22
N/A
0.27
+23%
0.19
-30%
0.15
-21%
0.14
-7%
0.13
-7%
0.22
+69%
0.23
+5%
0.3
+30%
-0.06
N/A
-0.24
-300%
-0.34
-42%
-0.11
+68%
0.24
N/A
0.02
-92%
-0.01
N/A
-0.01
N/A

See Also

Summary
MAB intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAB stock valuation using valuation multiples.
Wall Street Estimates
MAB 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
MAB 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 133,500+ 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.