First Time Loading...

WH Smith PLC
LSE:SMWH

Watchlist Manager
WH Smith PLC Logo
WH Smith PLC
LSE:SMWH
Watchlist
Price: 1 120 GBX -5.25% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.8B
+9%
Revenue
Growth Rates:
1 Year
+28%
3 Years
+76%
5 Years
+42%
7 Years
+48%
10 Years
+51%
179m
+39%
Operating Income
Growth Rates:
1 Year
+60%
3 Years
-
5 Years
+25%
7 Years
+37%
10 Years
+67%
79m
+18%
Net Income
Growth Rates:
1 Year
+68%
3 Years
-
5 Years
-27%
7 Years
-27%
10 Years
-2%

Earnings Waterfall
WH Smith PLC

Revenue
1.8B GBP
Cost of Revenue
-682m GBP
Gross Profit
1.1B GBP
Operating Expenses
-932m GBP
Operating Income
179m GBP
Other Expenses
-100m GBP
Net Income
79m GBP

Income Statement
WH Smith PLC

Rotate your device to view
Income Statement
Currency: GBP
Aug-2003 Feb-2004 Aug-2004 Feb-2005 Aug-2005 Feb-2006 Aug-2006 Feb-2007 Aug-2007 Feb-2008 Aug-2008 Feb-2009 Aug-2009 Feb-2010 Aug-2010 Feb-2011 Aug-2011 Feb-2012 Aug-2012 Feb-2013 Aug-2013 Feb-2014 Aug-2014 Feb-2015 Aug-2015 Feb-2016 Aug-2016 Feb-2017 Aug-2017 Feb-2018 Aug-2018 Feb-2019 Aug-2019 Feb-2020 Aug-2020 Feb-2021 Aug-2021 Feb-2022 Aug-2022 Feb-2023 Aug-2023
Revenue
Revenue
2 920
N/A
2 936
+1%
2 834
-3%
2 613
-8%
2 497
-4%
1 909
-24%
1 340
-30%
1 290
-4%
1 299
+1%
1 312
+1%
1 352
+3%
1 349
0%
1 340
-1%
1 325
-1%
1 312
-1%
1 282
-2%
1 273
-1%
1 252
-2%
1 243
-1%
1 216
-2%
1 186
-2%
1 161
-2%
1 161
N/A
1 159
0%
1 178
+2%
1 200
+2%
1 212
+1%
1 222
+1%
1 234
+1%
1 234
N/A
1 262
+2%
1 314
+4%
1 397
+6%
1 449
+4%
1 021
-30%
694
-32%
886
+28%
1 074
+21%
1 400
+30%
1 651
+18%
1 793
+9%
Gross Profit
Cost of Revenue
(233)
(195)
(293)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(502)
0
(498)
0
(503)
0
(501)
0
(501)
0
(552)
0
(441)
0
(358)
0
(538)
0
(682)
Gross Profit
2 687
N/A
2 741
+2%
2 541
-7%
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
659
N/A
0
N/A
680
N/A
0
N/A
709
N/A
0
N/A
733
N/A
0
N/A
761
N/A
0
N/A
845
N/A
0
N/A
580
N/A
0
N/A
528
N/A
0
N/A
862
N/A
0
N/A
1 111
N/A
Operating Income
Operating Expenses
(2 638)
(2 818)
(2 545)
(2 503)
(2 417)
(1 830)
(1 287)
(1 242)
(1 212)
(1 224)
(1 278)
(1 275)
(1 257)
(1 241)
(1 223)
(1 191)
(1 180)
(1 157)
(1 141)
(1 111)
(1 079)
(1 052)
(544)
(1 039)
(556)
(1 070)
(578)
(1 085)
(595)
(1 093)
(618)
(1 168)
(693)
(1 286)
(633)
(841)
(560)
(1 057)
(750)
(1 522)
(932)
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
(545)
0
(556)
0
(578)
0
(595)
0
(618)
0
(691)
0
(630)
0
(557)
0
(747)
0
(943)
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
(1)
(2)
(2)
(3)
(4)
(3)
(3)
(3)
(3)
(3)
Other Operating Expenses
(2 638)
(2 818)
(2 545)
(2 503)
(2 417)
(1 830)
(1 287)
(1 242)
(1 212)
(1 224)
(1 278)
(1 275)
(1 257)
(1 241)
(1 223)
(1 191)
(1 180)
(1 157)
(1 141)
(1 111)
(1 079)
(1 052)
1
(1 039)
0
(1 070)
0
(1 085)
0
(1 093)
0
(1 167)
0
(1 284)
0
(837)
0
(1 054)
0
(1 519)
14
Operating Income
49
N/A
(77)
N/A
(4)
+95%
110
N/A
80
-27%
79
-1%
53
-33%
48
-9%
87
+81%
88
+1%
74
-16%
74
N/A
83
+12%
84
+1%
89
+6%
91
+2%
93
+2%
95
+2%
102
+7%
105
+3%
107
+2%
109
+2%
115
+6%
120
+4%
124
+3%
130
+5%
131
+1%
137
+5%
138
+1%
141
+2%
143
+1%
146
+2%
152
+4%
163
+7%
(53)
N/A
(147)
-177%
(32)
+78%
17
N/A
112
+559%
129
+15%
179
+39%
Pre-Tax Income
Interest Income Expense
(4)
(4)
(5)
(6)
(9)
(11)
(9)
(5)
(1)
3
2
(1)
(1)
(1)
0
0
0
0
0
(1)
(1)
(1)
(1)
(1)
(1)
0
(1)
(2)
(2)
(2)
(2)
(3)
(5)
(11)
(20)
(22)
(24)
(30)
(34)
(39)
(45)
Non-Reccuring Items
0
0
(27)
0
0
(5)
0
0
(10)
(10)
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
0
2
0
4
0
(7)
(26)
(12)
(19)
(207)
(212)
(60)
(47)
(15)
0
(24)
Gain/Loss on Disposition of Assets
7
0
(38)
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
7
(61)
(99)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(3)
(3)
(4)
(4)
(2)
(1)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
52
N/A
(74)
N/A
(135)
-82%
5
N/A
71
+1 320%
63
-11%
44
-30%
43
-2%
76
+77%
81
+7%
76
-6%
73
-4%
82
+12%
83
+1%
89
+7%
91
+2%
93
+2%
95
+2%
102
+7%
103
+1%
103
N/A
105
+2%
112
+7%
115
+3%
121
+5%
129
+7%
131
+2%
134
+2%
140
+4%
139
-1%
134
-4%
117
-13%
135
+15%
133
-1%
(280)
N/A
(381)
-36%
(116)
+70%
(60)
+48%
63
N/A
90
+43%
110
+22%
Net Income
Tax Provision
(29)
(14)
(13)
(18)
(16)
(9)
(12)
(14)
(16)
(19)
(17)
(15)
(18)
(19)
(20)
(19)
(20)
(19)
(22)
(25)
(22)
(20)
(20)
(19)
(20)
(22)
(23)
(23)
(24)
(25)
(26)
(25)
(27)
(28)
41
59
36
29
(10)
(16)
(22)
Income from Continuing Operations
23
(88)
(148)
(13)
55
54
32
29
60
62
59
58
64
64
69
72
73
76
80
78
81
85
92
96
101
107
108
111
116
114
108
92
108
105
(239)
(322)
(80)
(31)
53
74
88
Income to Minority Interest
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)
(3)
0
1
(2)
(4)
(6)
(7)
(9)
Net Income (Common)
23
N/A
(88)
N/A
(148)
-68%
(13)
+91%
55
N/A
54
-2%
32
-41%
29
-9%
60
+107%
62
+3%
59
-5%
58
-2%
63
+9%
63
N/A
69
+10%
72
+4%
73
+1%
76
+4%
80
+5%
78
-3%
81
+4%
85
+5%
92
+8%
96
+4%
101
+5%
107
+6%
108
+1%
111
+3%
116
+5%
114
-2%
108
-5%
92
-15%
106
+15%
102
-4%
(239)
N/A
(321)
-34%
(82)
+74%
(35)
+57%
47
N/A
67
+43%
79
+18%
EPS (Diluted)
0.14
N/A
-0.56
N/A
-0.93
-66%
-0.09
+90%
0.34
N/A
0.35
+3%
0.2
-43%
0.17
-15%
0.37
+118%
0.38
+3%
0.36
-5%
0.37
+3%
0.41
+11%
0.42
+2%
0.46
+10%
0.49
+7%
0.51
+4%
0.56
+10%
0.6
+7%
0.6
N/A
0.63
+5%
0.69
+10%
0.76
+10%
0.81
+7%
0.86
+6%
0.92
+7%
0.94
+2%
0.99
+5%
1.04
+5%
1.03
-1%
0.98
-5%
0.84
-14%
0.97
+15%
0.91
-6%
-1.99
N/A
-2.45
-23%
-0.63
+74%
-0.27
+57%
0.36
N/A
0.5
+39%
0.6
+20%

See Also

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