Dashboard Tools Market News Investing Ideas Pricing
Search 100,000+ stocks...
Sign Up
Log in

ME Group International PLC
LSE:MEGP

Watchlist Manager
ME Group International PLC Logo
ME Group International PLC
LSE:MEGP
Watchlist
Price: 149.4 GBX 1.22% Market Closed
Market Cap: £564.3m
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+21%
5Y
+2%
10Y
+82%
Operating Income
+
3Y
+38%
5Y
+1 535%
10Y
+125%
Net Income
+
3Y
+46%
5Y
-
10Y
+116%

Earnings Waterfall
ME Group International PLC

Income Statement
ME Group International PLC

Rotate your device to view
Income Statement
Currency: GBP
Apr-2001 Oct-2001 Apr-2002 Oct-2002 Apr-2003 Oct-2003 Apr-2004 Oct-2004 Apr-2005 Oct-2005 Oct-2006 Apr-2007 Oct-2007 Apr-2008 Oct-2008 Apr-2009 Oct-2009 Apr-2010 Oct-2010 Apr-2011 Oct-2011 Apr-2012 Oct-2012 Apr-2013 Oct-2013 Apr-2014 Oct-2014 Apr-2015 Oct-2015 Apr-2016 Oct-2016 Apr-2017 Oct-2017 Apr-2018 Oct-2018 Apr-2019 Oct-2019 Apr-2020 Oct-2020 Apr-2021 Oct-2021 Apr-2022 Oct-2022 Apr-2023 Oct-2023 Apr-2024 Oct-2024 Apr-2025 Oct-2025
Revenue
Interest Expense
4
4
3
3
3
2
2
1
2
2
1
3
0
0
0
4
0
1
0
1
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
3
0
3
0
2
0
2
0
3
0
2
Revenue
209
N/A
210
+0%
187
-11%
176
-6%
187
+6%
209
+12%
220
+5%
218
-1%
237
+9%
230
-3%
111
-52%
213
+92%
208
-2%
194
-7%
195
+1%
211
+8%
220
+5%
223
+1%
223
+0%
220
-2%
217
-1%
208
-4%
200
-4%
196
-2%
190
-3%
187
-2%
182
-3%
177
-2%
174
-2%
184
+6%
202
+10%
215
+6%
226
+5%
230
+2%
227
-1%
228
+0%
232
+2%
215
-7%
310
+44%
190
-39%
214
+13%
235
+10%
260
+11%
288
+11%
298
+3%
304
+2%
308
+1%
311
+1%
315
+1%
Gross Profit
Cost of Revenue
(183)
(189)
(159)
(156)
(164)
(174)
(178)
(173)
(178)
(177)
(88)
(175)
(177)
(188)
(195)
(195)
(196)
(194)
(190)
(183)
(178)
(169)
(159)
(153)
(146)
(139)
(134)
(130)
(126)
(132)
(143)
(156)
(167)
(168)
(168)
(165)
(167)
(167)
(255)
(158)
(162)
(178)
(178)
(193)
(195)
(199)
(198)
(196)
(201)
Gross Profit
26
N/A
21
-21%
28
+39%
21
-28%
23
+12%
35
+51%
42
+21%
45
+7%
60
+32%
54
-10%
23
-57%
38
+63%
32
-16%
6
-82%
(0)
N/A
16
N/A
24
+51%
29
+21%
33
+17%
37
+10%
39
+6%
39
-1%
41
+5%
42
+4%
44
+4%
47
+8%
48
+1%
48
-1%
48
+1%
52
+9%
59
+12%
58
-1%
59
+1%
62
+5%
59
-4%
64
+7%
66
+4%
49
-26%
55
+13%
32
-42%
53
+67%
57
+8%
82
+43%
95
+17%
103
+8%
106
+3%
110
+4%
115
+5%
114
-1%
Operating Income
Operating Expenses
(24)
(24)
(23)
(23)
(23)
(21)
(20)
(20)
(24)
(20)
(11)
(22)
(25)
(19)
(16)
(18)
(20)
(17)
(19)
(18)
(18)
(19)
(18)
(18)
(17)
(17)
(16)
(9)
(13)
(13)
(14)
(12)
(10)
(16)
(20)
(19)
(20)
(43)
(50)
(22)
(24)
(20)
(25)
(33)
(34)
(35)
(35)
(38)
(36)
Selling, General & Administrative
(25)
(25)
(24)
(24)
(24)
(23)
(21)
(21)
(26)
(25)
(11)
(23)
(26)
(20)
(13)
(19)
(22)
(19)
(20)
(20)
(20)
(20)
(19)
(19)
(18)
(19)
(17)
(11)
(14)
(14)
(16)
(14)
(12)
(17)
(22)
(20)
(21)
(43)
(51)
(22)
(23)
(20)
(32)
(41)
(34)
(35)
(33)
(38)
(35)
Depreciation & Amortization
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
(1)
0
(0)
0
(0)
0
(2)
0
(1)
Other Operating Expenses
2
2
1
1
1
1
1
1
2
5
1
1
(1)
1
(3)
1
2
2
2
2
2
1
1
1
1
1
2
1
1
1
1
2
2
2
2
2
1
1
1
0
0
0
8
8
0
0
0
0
0
Operating Income
3
N/A
(3)
N/A
6
N/A
(2)
N/A
1
N/A
13
+2 560%
22
+68%
25
+13%
35
+41%
34
-5%
12
-64%
16
+31%
7
-58%
(13)
N/A
(16)
-21%
(2)
+90%
4
N/A
11
+223%
15
+29%
18
+25%
21
+15%
20
-5%
23
+16%
24
+5%
27
+12%
30
+11%
32
+8%
38
+18%
35
-9%
40
+14%
44
+12%
47
+5%
49
+6%
46
-6%
39
-16%
44
+14%
46
+4%
6
-86%
5
-24%
10
+115%
29
+184%
37
+28%
57
+52%
63
+10%
69
+10%
70
+2%
75
+7%
77
+3%
78
+2%
Pre-Tax Income
Interest Income Expense
(3)
(4)
(3)
(4)
(3)
(2)
(2)
(1)
(1)
(1)
(1)
(2)
(2)
(3)
(4)
(3)
(3)
(1)
(0)
(0)
(0)
0
0
0
0
0
0
0
1
1
1
0
1
0
0
(0)
(1)
(2)
(3)
(2)
(3)
(2)
(2)
(2)
(1)
(1)
(2)
(2)
(1)
Non-Reccuring Items
0
24
(13)
(11)
0
0
0
0
0
5
1
1
0
(4)
0
0
0
(1)
0
0
0
0
0
0
0
0
4
0
0
0
0
0
0
(0)
0
(2)
0
0
(2)
0
0
0
(0)
0
(1)
0
(0)
2
(1)
Gain/Loss on Disposition of Assets
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
0
0
0
0
0
0
0
0
2
Total Other Income
0
0
0
0
(1)
(1)
0
0
0
0
1
0
0
0
0
0
0
0
0
(0)
0
(0)
0
0
0
(0)
0
0
0
0
0
1
0
4
4
0
(0)
(1)
(0)
0
2
2
(1)
(1)
1
1
0
1
0
Pre-Tax Income
(0)
N/A
17
N/A
(10)
N/A
(17)
-70%
(3)
+80%
10
N/A
21
+105%
24
+13%
34
+42%
38
+11%
13
-66%
15
+19%
5
-71%
(21)
N/A
(20)
+3%
(5)
+75%
1
N/A
9
+933%
14
+54%
18
+26%
21
+17%
20
-4%
23
+15%
24
+5%
27
+12%
30
+10%
36
+19%
39
+7%
36
-8%
40
+13%
45
+13%
48
+6%
50
+4%
50
+1%
43
-14%
43
-2%
45
+5%
4
-91%
1
-88%
8
+1 580%
29
+240%
36
+27%
53
+47%
61
+13%
67
+11%
70
+4%
73
+5%
77
+6%
78
+1%
Net Income
Tax Provision
(1)
(8)
1
4
(1)
(6)
(6)
(7)
(11)
(11)
(4)
(5)
(3)
3
4
2
(2)
(3)
(4)
(4)
(4)
(6)
(6)
(7)
(8)
(9)
(10)
(11)
(9)
(11)
(13)
(13)
(13)
(10)
(7)
(11)
(11)
(3)
(3)
(3)
(7)
(8)
(15)
(18)
(16)
(17)
(19)
(20)
(22)
Income from Continuing Operations
(2)
9
(10)
(13)
(4)
5
15
17
23
27
9
11
2
(18)
(16)
(4)
(1)
7
10
14
17
15
17
18
19
22
26
28
26
29
33
35
37
40
36
31
34
1
(2)
6
22
29
39
43
51
53
54
57
57
Income to Minority Interest
0
(0)
(0)
(0)
(0)
(0)
(1)
(0)
(0)
(1)
0
0
0
(0)
0
2
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
Net Income (Common)
(1)
N/A
9
N/A
(10)
N/A
(13)
-39%
(4)
+68%
4
N/A
15
+240%
16
+10%
23
+40%
26
+15%
8
-70%
8
N/A
(1)
N/A
(20)
-2 111%
(17)
+13%
(16)
+10%
(9)
+40%
10
N/A
10
+4%
14
+35%
17
+24%
14
-15%
17
+18%
17
+3%
19
+10%
21
+12%
26
+21%
28
+8%
26
-6%
29
+11%
32
+11%
35
+8%
37
+6%
40
+8%
36
-10%
31
-13%
34
+8%
1
-97%
(2)
N/A
6
N/A
22
+262%
29
+32%
39
+35%
43
+10%
51
+18%
53
+4%
54
+3%
57
+5%
57
-1%
EPS (Diluted)
-0.01
N/A
0.02
N/A
-0.03
N/A
-0.04
-33%
-0.01
+75%
0.02
N/A
0.04
+100%
0.04
N/A
0.06
+50%
0.07
+17%
0.02
-71%
0.03
+50%
0.01
-67%
-0.05
N/A
-0.04
+20%
-0.04
N/A
-0.02
+50%
0.02
N/A
0.02
N/A
0.04
+100%
0.04
N/A
0.04
N/A
0.05
+25%
0.05
N/A
0.05
N/A
0.06
+20%
0.06
N/A
0.07
+17%
0.07
N/A
0.08
+14%
0.09
+12%
0.09
N/A
0.09
N/A
0.11
+22%
0.09
-18%
0.08
-11%
0.09
+12%
0
N/A
-0.01
N/A
0.01
N/A
0.06
+500%
0.07
+17%
0.1
+43%
0.11
+10%
0.13
+18%
0.14
+8%
0.14
N/A
0.15
+7%
0.15
N/A

See Also

Summary
MEGP intrinsic value, competitors valuation, and company profile.
DCF Valuation
MEGP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MEGP stock valuation using valuation multiples.
Wall Street Estimates
MEGP 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
MEGP 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
Follow us
Join more than 330,100+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett