Morgan Sindall Group plc (LON:MGNS)
London · Delayed Price · Currency is GBP · Price in GBX 4,228.00
+56.00 (1.34%)
Sep 4, 2026, 4:35 PM GMT
Morgan Sindall Group Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 5,211 | 5,019 | 4,546 | 4,118 | 3,612 | 3,213 | |
Revenue Growth | 10.84% | 10.39% | 10.41% | 13.99% | 12.43% | 5.89% |
Cost of Revenue | 4,565 | 4,405 | 4,018 | 3,668 | 3,202 | 2,830 |
Gross Profit | 646.1 | 613.3 | 528.6 | 449.5 | 410 | 382.8 |
Selling, General & Admin | 402 | 391.3 | 360 | 324 | 287.6 | 259.8 |
Other Operating Expenses | -4.7 | -4.3 | -4.8 | -1.6 | -0.5 | -1.4 |
Operating Expenses | 399.8 | 389.5 | 376.2 | 325.2 | 287.1 | 258.4 |
Operating Income | 246.3 | 223.8 | 152.4 | 124.3 | 122.9 | 124.4 |
Interest Expense | -6.4 | -6.3 | -6 | -4.5 | -4.1 | -4.2 |
Interest & Investment Income | 14.9 | 15.6 | 18.2 | 10.8 | 2.3 | 0.6 |
Earnings From Equity Investments | -1.1 | 1.2 | 3.2 | 18.2 | 4.5 | 5.4 |
Other Non Operating Income (Expenses) | -1.1 | -2.4 | -2.3 | -3 | -1.2 | - |
EBT Excluding Unusual Items | 252.6 | 231.9 | 165.5 | 145.8 | 124.4 | 126.2 |
Gain (Loss) on Sale of Investments | 1.2 | 1.2 | 5.1 | - | - | - |
Other Unusual Items | -1.3 | -1.3 | 1.3 | -1.9 | -39.1 | - |
Pretax Income | 252.5 | 231.8 | 171.9 | 143.9 | 85.3 | 126.2 |
Income Tax Expense | 63.5 | 56.9 | 40.2 | 26.2 | 24.4 | 28.3 |
Earnings From Continuing Operations | 189 | 174.9 | 131.7 | 117.7 | 60.9 | 97.9 |
Net Income | 189 | 174.9 | 131.7 | 117.7 | 60.9 | 97.9 |
Net Income to Common | 189 | 174.9 | 131.7 | 117.7 | 60.9 | 97.9 |
Net Income Growth | 24.26% | 32.80% | 11.89% | 93.27% | -37.79% | 115.64% |
Shares Outstanding (Basic) | 47 | 47 | 47 | 46 | 46 | 46 |
Shares Outstanding (Diluted) | 49 | 49 | 49 | 47 | 47 | 48 |
Shares Change | 1.44% | 1.65% | 3.19% | 0.64% | -2.50% | 3.46% |
EPS (Basic) | 4.03 | 3.72 | 2.81 | 2.54 | 1.33 | 2.12 |
EPS (Diluted) | 3.83 | 3.55 | 2.71 | 2.50 | 1.30 | 2.04 |
EPS Growth | 23.13% | 30.68% | 8.43% | 92.03% | -36.20% | 108.36% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 170.9 | 171.3 | 110.6 | 181.7 | 44.2 | 103.8 |
Free Cash Flow Per Share | 3.46 | 3.48 | 2.28 | 3.87 | 0.95 | 2.17 |
Dividend Per Share | 1.630 | 1.580 | 1.315 | 1.140 | 1.010 | 0.920 |
Dividend Growth | 16.43% | 20.15% | 15.35% | 12.87% | 9.78% | 50.82% |
Gross Margin | 12.40% | 12.22% | 11.63% | 10.92% | 11.35% | 11.92% |
Operating Margin | 4.73% | 4.46% | 3.35% | 3.02% | 3.40% | 3.87% |
Profit Margin | 3.63% | 3.48% | 2.90% | 2.86% | 1.69% | 3.05% |
Free Cash Flow Margin | 3.28% | 3.41% | 2.43% | 4.41% | 1.22% | 3.23% |
EBITDA | 257.5 | 233.8 | 162.1 | 135.1 | 132 | 132.9 |
EBITDA Margin | 4.94% | 4.66% | 3.57% | 3.28% | 3.65% | 4.14% |
D&A For EBITDA | 11.2 | 10 | 9.7 | 10.8 | 9.1 | 8.5 |
EBIT | 246.3 | 223.8 | 152.4 | 124.3 | 122.9 | 124.4 |
EBIT Margin | 4.73% | 4.46% | 3.35% | 3.02% | 3.40% | 3.87% |
Effective Tax Rate | 25.15% | 24.55% | 23.39% | 18.21% | 28.61% | 22.43% |