Tesco PLC
LSE:TSCO

Watchlist Manager
Tesco PLC Logo
Tesco PLC
LSE:TSCO
Watchlist
Price: 455.105 GBX 0.69%
Market Cap: 29.4B GBX
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+12%
5Y
+22%
10Y
+27%
Operating Income
+
3Y
+20%
5Y
+17%
10Y
-
Net Income
+
3Y
+62%
5Y
+38%
10Y
-

Earnings Waterfall
Tesco PLC

Revenue
71.2B GBP
Cost of Revenue
-65.7B GBP
Gross Profit
5.5B GBP
Operating Expenses
-2.4B GBP
Operating Income
3.1B GBP
Other Expenses
-1.6B GBP
Net Income
1.5B GBP

Income Statement
Tesco PLC

Rotate your device to view
Income Statement
Currency: GBP
Feb-2002 Aug-2002 Feb-2003 Aug-2003 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 Feb-2024 Aug-2024 Feb-2025 Aug-2025
Revenue
Interest Expense
202
0
227
0
116
235
251
241
232
216
0
250
0
400
0
531
0
465
0
411
0
444
0
458
190
398
397
387
426
436
390
338
575
798
723
698
685
664
644
613
596
602
651
691
691
769
795
Revenue
23 653
N/A
24 769
+5%
26 337
+6%
28 099
+7%
15 143
-46%
33 974
+124%
35 893
+6%
39 454
+10%
43 019
+9%
42 641
-1%
44 537
+4%
47 298
+6%
50 112
+6%
54 327
+8%
56 235
+4%
56 910
+1%
58 638
+3%
60 931
+4%
62 757
+3%
64 539
+3%
64 033
-1%
64 826
+1%
64 014
-1%
63 557
-1%
59 509
-6%
56 925
-4%
56 025
-2%
53 933
-4%
54 305
+1%
55 917
+3%
56 918
+2%
57 493
+1%
60 888
+6%
63 911
+5%
60 689
-5%
58 091
-4%
58 297
+0%
57 887
-1%
59 585
+3%
61 344
+3%
63 447
+3%
65 322
+3%
66 604
+2%
68 187
+2%
68 811
+1%
69 916
+2%
71 179
+2%
Gross Profit
Cost of Revenue
(22 273)
(23 326)
(24 777)
(26 413)
(14 044)
(31 845)
(33 120)
(36 426)
(39 789)
(39 401)
(41 122)
(43 668)
(46 335)
(50 109)
(51 763)
(52 303)
(53 748)
(55 871)
(57 491)
(59 278)
(58 864)
(60 737)
(59 898)
(58 813)
(56 762)
(54 247)
(58 028)
(51 124)
(51 314)
(52 899)
(53 779)
(54 092)
(56 943)
(59 325)
(56 043)
(53 601)
(53 825)
(53 948)
(55 370)
(56 574)
(58 838)
(60 932)
(62 052)
(63 334)
(63 827)
(64 546)
(65 690)
Gross Profit
1 380
N/A
1 443
+5%
1 560
+8%
1 686
+8%
1 099
-35%
2 129
+94%
2 773
+30%
3 028
+9%
3 230
+7%
3 240
+0%
3 415
+5%
3 630
+6%
3 777
+4%
4 218
+12%
4 472
+6%
4 607
+3%
4 890
+6%
5 060
+3%
5 266
+4%
5 261
0%
5 169
-2%
4 089
-21%
4 116
+1%
4 744
+15%
2 747
-42%
2 678
-3%
(2 003)
N/A
2 809
N/A
2 991
+6%
3 018
+1%
3 139
+4%
3 401
+8%
3 945
+16%
4 586
+16%
4 646
+1%
4 490
-3%
4 472
0%
3 939
-12%
4 215
+7%
4 770
+13%
4 609
-3%
4 390
-5%
4 552
+4%
4 853
+7%
4 984
+3%
5 370
+8%
5 489
+2%
Operating Income
Operating Expenses
(58)
(59)
(76)
(102)
(295)
(180)
(657)
(825)
(817)
(907)
(559)
(1 027)
(848)
(1 248)
(1 148)
(1 527)
(1 206)
(1 676)
(1 241)
(1 652)
(1 116)
(1 562)
(2 172)
(1 477)
(1 467)
(1 738)
(3 591)
(1 824)
(1 782)
(1 738)
(1 705)
(1 755)
(1 968)
(2 057)
(1 892)
(1 815)
(1 850)
(1 843)
(1 942)
(2 060)
(2 035)
(1 957)
(2 034)
(2 098)
(2 097)
(2 318)
(2 412)
Selling, General & Administrative
(48)
(49)
(55)
(63)
(317)
(118)
(745)
(825)
(871)
(907)
(955)
(1 027)
(1 076)
(1 248)
(1 460)
(1 527)
(1 609)
(1 676)
(1 657)
(1 652)
(1 589)
(1 562)
(1 585)
(1 657)
(1 713)
(1 690)
(2 614)
(1 836)
(1 785)
(1 734)
(1 734)
(1 786)
(1 926)
(1 979)
(1 814)
(1 736)
(1 763)
(1 767)
(1 866)
(1 984)
(1 959)
(1 881)
(1 959)
(2 024)
(2 022)
(2 242)
(2 336)
Depreciation & Amortization
(10)
(10)
(21)
(39)
0
(62)
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
(40)
(78)
(78)
(79)
(77)
(76)
(76)
(76)
(76)
(76)
(75)
(74)
(75)
(76)
(76)
Other Operating Expenses
0
0
0
0
22
0
88
0
54
0
396
0
228
0
312
0
403
0
416
0
473
0
(587)
180
246
(48)
(977)
12
3
(4)
29
31
0
0
0
0
(10)
0
0
0
0
0
0
0
0
0
0
Operating Income
1 322
N/A
1 384
+5%
1 484
+7%
1 584
+7%
804
-49%
1 949
+142%
2 116
+9%
2 203
+4%
2 413
+10%
2 333
-3%
2 856
+22%
2 603
-9%
2 929
+13%
2 970
+1%
3 324
+12%
3 080
-7%
3 684
+20%
3 384
-8%
4 025
+19%
3 609
-10%
4 053
+12%
2 527
-38%
1 944
-23%
3 267
+68%
1 280
-61%
940
-27%
(5 594)
N/A
985
N/A
1 209
+23%
1 280
+6%
1 434
+12%
1 646
+15%
1 977
+20%
2 529
+28%
2 754
+9%
2 675
-3%
2 622
-2%
2 096
-20%
2 273
+8%
2 710
+19%
2 574
-5%
2 433
-5%
2 518
+3%
2 755
+9%
2 887
+5%
3 052
+6%
3 077
+1%
Pre-Tax Income
Interest Income Expense
(111)
(109)
(110)
(121)
(39)
(40)
(75)
(45)
2
5
(6)
12
(13)
(252)
(390)
(233)
(249)
(258)
(181)
(168)
(285)
(266)
(314)
(266)
(333)
(357)
(348)
(462)
(770)
(513)
(251)
(112)
(566)
(888)
(968)
(1 075)
(928)
(837)
(547)
(466)
(685)
(603)
(392)
(507)
(455)
(443)
(524)
Non-Reccuring Items
0
0
0
0
0
0
0
77
0
315
0
188
0
236
0
377
0
427
0
376
0
(339)
0
(636)
0
(6 690)
0
(69)
(53)
(428)
(351)
(10)
(20)
114
(75)
(477)
(471)
(549)
(429)
(150)
(597)
(943)
(373)
48
41
(373)
(400)
Gain/Loss on Disposition of Assets
(10)
(10)
(13)
(9)
0
53
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
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(48)
0
(18)
0
18
0
38
0
(106)
(94)
(227)
(274)
(252)
(212)
(194)
(205)
(224)
(181)
(138)
(129)
(95)
(72)
(74)
(69)
(61)
(6)
(5)
(106)
(7)
(9)
(21)
(25)
Pre-Tax Income
1 201
N/A
1 265
+5%
1 361
+8%
1 454
+7%
765
-47%
1 962
+156%
2 041
+4%
2 235
+10%
2 415
+8%
2 653
+10%
2 850
+7%
2 803
-2%
2 916
+4%
2 954
+1%
2 934
-1%
3 176
+8%
3 435
+8%
3 535
+3%
3 844
+9%
3 835
0%
3 768
-2%
1 960
-48%
1 630
-17%
2 259
+39%
853
-62%
(6 334)
N/A
(6 216)
+2%
202
N/A
174
-14%
145
-17%
627
+332%
1 300
+107%
1 210
-7%
1 617
+34%
1 582
-2%
1 028
-35%
1 151
+12%
636
-45%
1 228
+93%
2 033
+66%
1 286
-37%
882
-31%
1 647
+87%
2 289
+39%
2 464
+8%
2 215
-10%
2 128
-4%
Net Income
Tax Provision
(371)
(386)
(415)
(448)
(220)
(593)
(586)
(649)
(701)
(772)
(806)
(673)
(708)
(788)
(783)
(840)
(857)
(864)
(890)
(879)
(789)
(574)
(436)
(347)
(103)
670
624
54
66
(87)
(183)
(306)
(295)
(347)
(355)
(290)
(311)
(104)
(263)
(510)
(341)
(224)
(354)
(525)
(607)
(611)
(596)
Income from Continuing Operations
830
879
946
1 006
545
1 369
1 455
1 586
1 714
1 881
2 044
2 130
2 208
2 166
2 151
2 336
2 578
2 671
2 954
2 956
2 979
1 386
1 194
1 912
750
(5 664)
(5 592)
256
240
58
444
994
915
1 270
1 227
738
840
532
965
1 523
945
658
1 293
1 764
1 857
1 604
1 532
Income to Minority Interest
0
0
0
(2)
(2)
(3)
(3)
(6)
(7)
(7)
(6)
(6)
(6)
(5)
(5)
(9)
(12)
(16)
(17)
(8)
(2)
4
4
4
4
25
28
9
15
14
7
(2)
(4)
0
0
(2)
(7)
(4)
1
(2)
(7)
1
4
(4)
(2)
(4)
(4)
Net Income (Common)
830
N/A
879
+6%
946
+8%
1 004
+6%
543
-46%
1 366
+152%
1 442
+6%
1 570
+9%
1 717
+9%
1 892
+10%
2 040
+8%
2 124
+4%
2 202
+4%
2 161
-2%
2 146
-1%
2 327
+8%
2 484
+7%
2 655
+7%
2 848
+7%
2 806
-1%
2 664
-5%
124
-95%
(387)
N/A
974
N/A
160
-84%
(5 741)
N/A
(6 112)
-6%
138
N/A
412
+199%
(40)
N/A
681
N/A
1 208
+77%
916
-24%
1 270
+39%
1 256
-1%
971
-23%
1 107
+14%
5 954
+438%
6 275
+5%
1 481
-76%
940
-37%
737
-22%
1 424
+93%
1 188
-17%
1 312
+10%
1 626
+24%
1 525
-6%
EPS (Diluted)
0.12
N/A
0.12
N/A
0.13
+8%
0.14
+8%
0.07
-50%
0.18
+157%
0.18
N/A
0.2
+11%
0.22
+10%
0.23
+5%
0.26
+13%
0.27
+4%
0.28
+4%
0.27
-4%
0.27
N/A
0.29
+7%
0.32
+10%
0.33
+3%
0.37
+12%
0.34
-8%
0.33
-3%
0.01
-97%
-0.04
N/A
0.12
N/A
0.01
-92%
-0.7
N/A
-0.75
-7%
0.04
N/A
0.05
+25%
0.01
-80%
0.08
+700%
0.18
+125%
0.11
-39%
0.16
+45%
0.16
N/A
0.12
-25%
0.14
+17%
0.78
+457%
0.8
+3%
0.2
-75%
0.12
-40%
0.09
-25%
0.18
+100%
0.16
-11%
0.18
+13%
0.23
+28%
0.23
N/A

See Also

Summary
TSCO intrinsic value, competitors valuation, and company profile.
DCF Valuation
TSCO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TSCO stock valuation using valuation multiples.
Wall Street Estimates
TSCO 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
TSCO 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 301,000+ 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

© 2025 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.