First Time Loading...

Marston's PLC
LSE:MARS

Watchlist Manager
Marston's PLC Logo
Marston's PLC
LSE:MARS
Watchlist
Price: 27.25 GBX Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

872.3m
+4%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+69%
5 Years
-24%
7 Years
-4%
10 Years
+11%
124.8m
+5%
Operating Income
Growth Rates:
1 Year
+8%
3 Years
+120%
5 Years
-27%
7 Years
-28%
10 Years
-26%
-9.3m
Net Income
Growth Rates:
1 Year
-
3 Years
+97%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Marston's PLC

Revenue
872.3m GBP
Cost of Revenue
-223.9m GBP
Gross Profit
648.4m GBP
Operating Expenses
-523.6m GBP
Operating Income
124.8m GBP
Other Expenses
-134.1m GBP
Net Income
-9.3m GBP

Income Statement
Marston's PLC

Rotate your device to view
Income Statement
Currency: GBP
Sep-2003 Mar-2004 Oct-2004 Apr-2005 Oct-2005 Apr-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Oct-2008 Apr-2009 Oct-2009 Apr-2010 Oct-2010 Apr-2011 Oct-2011 Mar-2012 Sep-2012 Mar-2013 Oct-2013 Apr-2014 Oct-2014 Apr-2015 Oct-2015 Apr-2016 Oct-2016 Apr-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Oct-2020 Apr-2021 Oct-2021 Apr-2022 Oct-2022 Apr-2023 Sep-2023
Revenue
Revenue
493
N/A
488
-1%
517
+6%
540
+5%
556
+3%
580
+4%
596
+3%
619
+4%
653
+5%
664
+2%
666
+0%
657
-1%
645
-2%
647
+0%
651
+1%
659
+1%
682
+3%
706
+4%
720
+2%
736
+2%
783
+6%
799
+2%
788
-1%
798
+1%
846
+6%
890
+5%
906
+2%
918
+1%
992
+8%
1 080
+9%
1 140
+6%
1 165
+2%
784
-33%
1 128
+44%
516
-54%
571
+11%
402
-30%
716
+78%
800
+12%
837
+5%
872
+4%
Gross Profit
Cost of Revenue
(385)
(379)
(180)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(264)
0
(286)
0
(310)
0
(358)
0
(446)
0
(223)
0
(145)
0
(103)
0
(206)
0
(224)
Gross Profit
108
N/A
106
-2%
337
+217%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
523
N/A
0
N/A
560
N/A
0
N/A
596
N/A
0
N/A
635
N/A
0
N/A
695
N/A
0
N/A
561
N/A
0
N/A
371
N/A
0
N/A
299
N/A
0
N/A
594
N/A
0
N/A
648
N/A
Operating Income
Operating Expenses
0
0
(225)
(427)
(421)
(435)
(443)
(465)
(490)
(497)
(505)
(503)
(535)
(536)
(518)
(526)
(528)
(551)
(562)
(579)
(615)
(632)
(367)
(641)
(250)
(720)
(423)
(745)
(456)
(902)
(523)
(981)
(421)
(940)
(314)
(571)
(293)
(614)
(478)
(718)
(524)
Selling, General & Administrative
0
0
(114)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(182)
0
(197)
0
(215)
0
(232)
0
(253)
0
(210)
0
(175)
0
(185)
0
(214)
0
(211)
Depreciation & Amortization
0
0
(33)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(36)
0
(38)
0
(40)
0
(39)
0
(40)
0
(31)
0
(42)
0
(43)
0
(44)
0
(46)
Other Operating Expenses
0
0
(78)
(427)
(421)
(435)
(443)
(465)
(490)
(497)
(505)
(503)
(535)
(536)
(518)
(526)
(528)
(551)
(562)
(579)
(615)
(632)
(149)
(641)
(15)
(720)
(168)
(745)
(185)
(902)
(230)
(981)
(180)
(940)
(97)
(571)
(66)
(614)
(220)
(718)
(268)
Operating Income
108
N/A
109
+1%
111
+2%
113
+1%
135
+19%
145
+8%
152
+5%
154
+1%
163
+6%
167
+2%
162
-3%
154
-4%
110
-28%
111
+0%
132
+20%
133
+1%
154
+16%
156
+1%
158
+2%
157
-1%
168
+7%
167
-1%
156
-7%
157
+1%
311
+98%
169
-45%
173
+2%
173
+0%
178
+3%
178
0%
172
-3%
184
+7%
140
-24%
187
+34%
57
-70%
(1)
N/A
6
N/A
103
+1 704%
115
+12%
119
+3%
125
+5%
Pre-Tax Income
Interest Income Expense
(35)
(34)
(35)
(41)
(81)
(84)
(51)
(54)
(65)
(73)
(77)
(77)
(77)
(77)
(75)
(75)
(74)
(71)
(70)
(74)
(75)
(74)
(79)
(87)
(81)
(80)
(82)
(71)
(67)
(75)
(77)
(82)
(124)
(174)
(99)
(157)
(92)
(52)
26
(36)
(108)
Non-Reccuring Items
(12)
(12)
(11)
0
0
0
0
(1)
(3)
(7)
(9)
(17)
(12)
(1)
(5)
3
0
(14)
(223)
(219)
(22)
(101)
(134)
(100)
(197)
(6)
(9)
(7)
(10)
(51)
(39)
(14)
(59)
(86)
(344)
(348)
(98)
(88)
27
21
(35)
Gain/Loss on Disposition of Assets
(2)
(1)
5
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
0
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(4)
(3)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(2)
(2)
(2)
(3)
(3)
11
14
(3)
(5)
(4)
(3)
Pre-Tax Income
60
N/A
62
+5%
70
+13%
75
+7%
54
-28%
61
+13%
102
+66%
99
-3%
95
-4%
87
-8%
76
-13%
61
-20%
21
-65%
32
+50%
53
+64%
62
+18%
81
+31%
70
-13%
(136)
N/A
(138)
-2%
68
N/A
(10)
N/A
(59)
-486%
(32)
+46%
31
N/A
82
+161%
81
-1%
95
+17%
100
+6%
50
-50%
54
+8%
87
+60%
(45)
N/A
(76)
-70%
(389)
-413%
(494)
-27%
(171)
+65%
(40)
+77%
163
N/A
100
-39%
(21)
N/A
Net Income
Tax Provision
(21)
(21)
(22)
(22)
(15)
(18)
(28)
(26)
(12)
(9)
(14)
(10)
(5)
(8)
(5)
(5)
(12)
(9)
25
23
(11)
1
9
5
(8)
(11)
(8)
(16)
(16)
(8)
(9)
(13)
7
14
40
53
43
24
(26)
(11)
11
Income from Continuing Operations
39
41
48
53
39
43
73
73
82
79
62
51
16
24
48
57
69
62
(110)
(115)
57
(9)
(51)
(27)
23
71
73
79
85
42
45
74
(37)
(62)
(349)
(441)
(128)
(16)
137
89
(9)
Net Income (Common)
39
N/A
41
+7%
48
+17%
53
+10%
39
-26%
43
+9%
73
+71%
73
N/A
82
+12%
79
-4%
62
-21%
51
-18%
16
-68%
24
+46%
48
+99%
57
+20%
69
+20%
62
-10%
(110)
N/A
(115)
-4%
57
N/A
(9)
N/A
(51)
-476%
(27)
+47%
23
N/A
71
+205%
73
+3%
79
+8%
85
+7%
42
-51%
45
+8%
74
+65%
(18)
N/A
(46)
-158%
(360)
-687%
(160)
+55%
163
N/A
(17)
N/A
137
N/A
89
-35%
(9)
N/A
EPS (Diluted)
0.09
N/A
0.1
+11%
0.12
+20%
0.13
+8%
0.09
-31%
0.09
N/A
0.16
+78%
0.17
+6%
0.2
+18%
0.19
-5%
0.16
-16%
0.13
-19%
0.04
-69%
0.05
+25%
0.09
+80%
0.1
+11%
0.12
+20%
0.11
-8%
-0.19
N/A
-0.2
-5%
0.1
N/A
-0.01
N/A
-0.09
-800%
-0.05
+44%
0.04
N/A
0.12
+200%
0.13
+8%
0.13
N/A
0.14
+8%
0.07
-50%
0.07
N/A
0.12
+71%
-0.02
N/A
-0.07
-250%
-0.55
-686%
-0.25
+55%
0.25
N/A
-0.03
N/A
0.21
N/A
0.14
-33%
-0.01
N/A

See Also

Summary
MARS intrinsic value, competitors valuation, and company profile.
DCF Valuation
MARS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MARS stock valuation using valuation multiples.
Wall Street Estimates
MARS 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
MARS 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 132,300+ 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.