Spirax Group plc (LON:SPX)
London · Delayed Price · Currency is GBP · Price in GBX 6,960.00
+100.00 (1.46%)
Sep 4, 2026, 4:47 PM GMT
Spirax 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 |
| 1,745 | 1,703 | 1,665 | 1,683 | 1,611 | 1,345 | |
Revenue Growth | 5.07% | 2.26% | -1.03% | 4.47% | 19.79% | 12.66% |
Cost of Revenue | 430.3 | 401 | 399.6 | 407.3 | 394 | 313.9 |
Gross Profit | 1,314 | 1,302 | 1,266 | 1,275 | 1,217 | 1,031 |
Selling, General & Admin | 664.4 | 664.6 | 639.3 | 626.4 | 562.2 | 470.6 |
Other Operating Expenses | 234.4 | 234.4 | 230.4 | 241.5 | 222.8 | 173.4 |
Operating Expenses | 997.6 | 998.3 | 967.7 | 964.9 | 866 | 713 |
Operating Income | 316.6 | 303.6 | 297.9 | 310.4 | 350.6 | 317.6 |
Interest Expense | -44.2 | -45.3 | -54.8 | -49.1 | -15.5 | -8.5 |
Interest & Investment Income | 7.4 | 8.7 | 13 | 11.3 | 5.6 | 3.4 |
Earnings From Equity Investments | -0.5 | -0.6 | -2 | - | - | - |
Currency Exchange Gain (Loss) | - | - | - | - | 5.1 | - |
EBT Excluding Unusual Items | 279.3 | 266.4 | 254.1 | 272.6 | 345.8 | 312.5 |
Merger & Restructuring Charges | -4.5 | -37 | 7.3 | -14.6 | -26.4 | - |
Gain (Loss) on Sale of Investments | - | - | 3.2 | 0.4 | - | - |
Gain (Loss) on Sale of Assets | - | - | - | - | -7.1 | - |
Asset Writedown | -0.8 | -2.9 | -5.7 | -13.9 | -4.2 | - |
Other Unusual Items | - | - | - | - | - | 2 |
Pretax Income | 274 | 226.5 | 258.9 | 244.5 | 308.1 | 314.5 |
Income Tax Expense | 75.6 | 62.9 | 67.5 | 60.5 | 83.1 | 79.6 |
Earnings From Continuing Operations | 198.4 | 163.6 | 191.4 | 184 | 225 | 234.9 |
Minority Interest in Earnings | -0.2 | -0.2 | -0.2 | -0.4 | -0.3 | -0.3 |
Net Income | 198.2 | 163.4 | 191.2 | 183.6 | 224.7 | 234.6 |
Net Income to Common | 198.2 | 163.4 | 191.2 | 183.6 | 224.7 | 234.6 |
Net Income Growth | 21.89% | -14.54% | 4.14% | -18.29% | -4.22% | 35.14% |
Shares Outstanding (Basic) | 74 | 74 | 74 | 74 | 74 | 74 |
Shares Outstanding (Diluted) | 74 | 74 | 74 | 74 | 74 | 74 |
Shares Change | -0.07% | - | 0.14% | - | -0.14% | - |
EPS (Basic) | 2.69 | 2.22 | 2.59 | 2.49 | 3.05 | 3.18 |
EPS (Diluted) | 2.68 | 2.21 | 2.59 | 2.49 | 3.04 | 3.17 |
EPS Growth | 21.93% | -14.56% | 4.02% | -18.23% | -4.13% | 35.22% |
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 | 250.5 | 248.4 | 238.5 | 214.6 | 136.8 | 220.6 |
Free Cash Flow Per Share | 3.39 | 3.36 | 3.23 | 2.91 | 1.85 | 2.98 |
Dividend Per Share | 1.715 | 1.700 | 1.650 | 1.600 | 1.520 | 1.360 |
Dividend Growth | 3.06% | 3.03% | 3.13% | 5.26% | 11.77% | 15.25% |
Gross Margin | 75.33% | 76.45% | 76.00% | 75.79% | 75.54% | 76.65% |
Operating Margin | 18.15% | 17.83% | 17.89% | 18.45% | 21.77% | 23.62% |
Profit Margin | 11.36% | 9.59% | 11.48% | 10.91% | 13.95% | 17.45% |
Free Cash Flow Margin | 14.36% | 14.59% | 14.32% | 12.75% | 8.49% | 16.41% |
EBITDA | 386.6 | 375.9 | 370.9 | 383.1 | 403.6 | 367.3 |
EBITDA Margin | 22.16% | 22.07% | 22.27% | 22.77% | 25.06% | 27.32% |
D&A For EBITDA | 70 | 72.3 | 73 | 72.7 | 53 | 49.7 |
EBIT | 316.6 | 303.6 | 297.9 | 310.4 | 350.6 | 317.6 |
EBIT Margin | 18.15% | 17.83% | 17.89% | 18.45% | 21.77% | 23.62% |
Effective Tax Rate | 27.59% | 27.77% | 26.07% | 24.74% | 26.97% | 25.31% |