Breedon Group plc (LON:BREE)
London flag London · Delayed Price · Currency is GBP · Price in GBX
322.00
+4.00 (1.26%)
Mar 20, 2026, 4:35 PM GMT

Breedon Group Income Statement

Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
1,7141,5761,4881,3961,233
Revenue Growth (YoY)
8.72%5.97%6.53%13.29%32.71%
Cost of Revenue
1,578306.8263.11,245804.1
Gross Profit
136.11,2701,224151.2428.4
Selling, General & Admin
-246.6208.3-302
Amortization of Goodwill & Intangibles
-12.56--
Other Operating Expenses
-754.8775.2--
Operating Expenses
-1,1141,078-302
Operating Income
136.1155.9146.2151.2126.4
Interest Expense
-29.7-21-10.2-10.3-10.5
Interest & Investment Income
0.21.22.60.2-
Earnings From Equity Investments
4.13.52.63.52.9
Other Non Operating Income (Expenses)
--4.4-3.7-2.1-1.4
EBT Excluding Unusual Items
110.7135.2137.5142.5117.4
Merger & Restructuring Charges
-5.4-11.5-0.9-0.7-1.9
Gain (Loss) on Sale of Assets
-1.71.4--
Asset Writedown
----4.8-
Other Unusual Items
---3.6-1.2-1.2
Pretax Income
105.3125.4134.4135.8114.3
Income Tax Expense
21.429.128.823.235.7
Earnings From Continuing Operations
83.996.3105.6112.678.6
Minority Interest in Earnings
-0.1-0.1-0.1-0.1-0.1
Net Income
83.896.2105.5112.578.5
Net Income to Common
83.896.2105.5112.578.5
Net Income Growth
-12.89%-8.82%-6.22%43.31%133.63%
Shares Outstanding (Basic)
346343339339338
Shares Outstanding (Diluted)
346344340339340
Shares Change (YoY)
0.74%1.14%0.13%-0.09%0.56%
EPS (Basic)
0.240.280.310.330.23
EPS (Diluted)
0.240.280.310.330.23
EPS Growth
-13.57%-9.68%-6.63%43.72%132.16%
Free Cash Flow
105.870.485.161.2117.2
Free Cash Flow Per Share
0.310.200.250.180.34
Dividend Per Share
0.1500.1450.1350.1050.080
Dividend Growth
3.45%7.41%28.57%31.25%-
Gross Margin
7.94%80.54%82.31%10.83%34.76%
Operating Margin
7.94%9.89%9.83%10.83%10.26%
Profit Margin
4.89%6.10%7.09%8.06%6.37%
Free Cash Flow Margin
6.17%4.47%5.72%4.38%9.51%
EBITDA
274.6260232.8226203
EBITDA Margin
16.02%16.49%15.65%16.19%16.47%
D&A For EBITDA
138.5104.186.674.876.6
EBIT
136.1155.9146.2151.2126.4
EBIT Margin
7.94%9.89%9.83%10.83%10.26%
Effective Tax Rate
20.32%23.21%21.43%17.08%31.23%
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.