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

Marston's PLC
XBER:WVDA

Watchlist Manager
Marston's PLC Logo
Marston's PLC
XBER:WVDA
Watchlist
Price: 0.663 EUR Market Closed
Market Cap: €1B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+12%
5Y
+74%
10Y
+6%
Operating Income
+
3Y
+39%
5Y
+182%
10Y
-49%
Net Income
+
3Y
-48%
5Y
-
10Y
+207%

Earnings Waterfall
Marston's PLC

Income Statement
Marston's PLC

Rotate your device to view
Income Statement
Currency: GBP
Sep-2002 Mar-2003 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 Mar-2024 Sep-2024 Mar-2025 Sep-2025
Revenue
Interest Expense
37
0
36
0
36
23
47
85
51
56
64
0
79
38
76
77
73
76
74
72
69
75
80
78
71
71
73
73
74
74
73
74
77
78
76
84
93
43
87
88
88
91
98
102
103
96
89
Revenue
511
N/A
500
-2%
493
-1%
488
-1%
514
+5%
540
+5%
597
+11%
580
-3%
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%
893
+2%
899
+1%
898
0%
898
N/A
Gross Profit
Cost of Revenue
(182)
(391)
(168)
(379)
(180)
0
(218)
0
(190)
0
(207)
0
(210)
0
(212)
0
(217)
0
(226)
0
(234)
0
(266)
0
(264)
0
(286)
0
(310)
0
(358)
0
(446)
0
(223)
0
(145)
0
(103)
0
(206)
0
(224)
0
(223)
0
(213)
Gross Profit
329
N/A
104
-68%
325
+213%
106
-67%
334
+214%
0
N/A
379
N/A
0
N/A
405
N/A
0
N/A
446
N/A
0
N/A
456
N/A
0
N/A
433
N/A
0
N/A
434
N/A
0
N/A
457
N/A
0
N/A
485
N/A
0
N/A
517
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
0
N/A
676
N/A
0
N/A
685
N/A
Operating Income
Operating Expenses
(232)
4
(228)
0
(230)
(427)
(256)
(435)
(254)
(465)
(287)
(497)
(289)
(503)
(286)
(536)
(285)
(526)
(305)
(551)
(328)
(579)
(352)
(632)
(367)
(641)
(250)
(720)
(423)
(745)
(456)
(902)
(523)
(981)
(421)
(940)
(314)
(571)
(293)
(614)
(478)
(718)
(534)
(758)
(529)
(724)
(525)
Selling, General & Administrative
(115)
0
(108)
0
(114)
0
(135)
0
(136)
0
(154)
0
(156)
0
(151)
0
(155)
0
(164)
0
(165)
0
(177)
0
(182)
0
(197)
0
(215)
0
(232)
0
(253)
0
(210)
0
(175)
0
(185)
0
(214)
0
(213)
0
(210)
0
(203)
Depreciation & Amortization
(36)
4
(37)
0
(40)
0
(45)
0
(39)
0
(43)
0
(43)
0
(44)
0
(40)
0
(42)
0
(41)
0
(33)
0
(36)
0
(38)
0
(40)
0
(39)
0
(40)
0
(31)
0
(42)
0
(43)
0
(44)
0
(46)
0
(45)
0
(45)
Other Operating Expenses
(80)
0
(82)
0
(76)
(427)
(76)
(435)
(79)
(465)
(90)
(497)
(90)
(503)
(90)
(536)
(90)
(526)
(99)
(551)
(121)
(579)
(142)
(632)
(149)
(641)
(15)
(720)
(168)
(745)
(185)
(902)
(230)
(981)
(180)
(940)
(97)
(571)
(66)
(614)
(220)
(718)
(275)
(759)
(274)
(724)
(277)
Operating Income
97
N/A
113
+17%
98
-14%
109
+12%
104
-4%
113
+8%
123
+9%
145
+18%
151
+4%
154
+2%
159
+3%
167
+5%
167
N/A
154
-7%
147
-5%
111
-25%
149
+35%
133
-11%
152
+14%
156
+2%
158
+2%
157
-1%
166
+6%
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%
115
-3%
135
+17%
147
+9%
174
+18%
160
-8%
Pre-Tax Income
Interest Income Expense
(36)
(36)
(36)
(34)
(36)
(41)
(79)
(84)
(50)
(54)
(61)
(73)
(75)
(77)
(76)
(77)
(73)
(75)
(71)
(71)
(68)
(74)
(74)
(74)
(79)
(87)
(81)
(80)
(82)
(71)
(67)
(75)
(77)
(82)
(124)
(174)
(99)
(157)
(92)
(52)
26
(36)
(108)
(116)
(134)
(98)
(90)
Non-Reccuring Items
(6)
(15)
(2)
(12)
(4)
0
(2)
0
(4)
(1)
(4)
(7)
(14)
(17)
(25)
(1)
(22)
3
3
(14)
(223)
(219)
(20)
(101)
(134)
(100)
(197)
(6)
(9)
(7)
(10)
(51)
(39)
(14)
(59)
(86)
(344)
(348)
(98)
(88)
27
21
(35)
(36)
5
3
20
Gain/Loss on Disposition of Assets
2
(2)
(2)
(1)
5
0
4
0
5
0
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
Total Other Income
1
0
1
0
1
4
1
0
(1)
0
(4)
0
(2)
0
(1)
0
(3)
0
(3)
0
(2)
(2)
(2)
(3)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(2)
(2)
(2)
(3)
(3)
11
14
(3)
(5)
(4)
(3)
(3)
(4)
(2)
(1)
Pre-Tax Income
59
N/A
60
+2%
60
-1%
62
+5%
70
+13%
75
+7%
48
-36%
61
+28%
102
+66%
99
-3%
95
-4%
87
-8%
76
-13%
61
-20%
45
-26%
32
-29%
53
+64%
62
+18%
81
+31%
70
-13%
(136)
N/A
(138)
-2%
70
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%
(31)
N/A
(19)
+37%
14
N/A
77
+438%
88
+14%
Net Income
Tax Provision
(17)
(20)
(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
9
3
(9)
(17)
Income from Continuing Operations
42
40
39
41
48
53
33
43
73
73
82
79
62
51
40
24
48
57
69
62
(110)
(115)
59
(9)
(51)
(27)
23
71
73
79
85
42
45
74
(37)
(62)
(349)
(441)
(128)
(16)
137
89
(19)
(10)
18
68
72
Net Income (Common)
42
N/A
40
-4%
39
-4%
41
+7%
48
+17%
53
+10%
33
-37%
43
+28%
73
+71%
73
N/A
82
+12%
79
-4%
62
-21%
51
-18%
40
-21%
24
-41%
48
+99%
57
+20%
69
+20%
62
-10%
(110)
N/A
(115)
-4%
59
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
(17)
-84%
(19)
-8%
32
N/A
72
+121%
EPS (Diluted)
0.09
N/A
0.09
N/A
0.09
N/A
0.1
+11%
0.12
+20%
0.13
+8%
0.08
-38%
0.09
+12%
0.17
+89%
0.17
N/A
0.2
+18%
0.19
-5%
0.16
-16%
0.13
-19%
0.1
-23%
0.05
-50%
0.08
+60%
0.1
+25%
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%
-0.03
N/A
-0.02
+33%
-0.02
N/A
0.04
N/A
0.11
+175%

See Also

Summary
WVDA intrinsic value, competitors valuation, and company profile.
DCF Valuation
WVDA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WVDA stock valuation using valuation multiples.
Wall Street Estimates
WVDA 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
WVDA 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 324,800+ 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