Balfour Beatty PLC
LSE:BBY

Watchlist Manager
Balfour Beatty PLC Logo
Balfour Beatty PLC
LSE:BBY
Watchlist
Price: 445 GBX 1.46% Market Closed
Market Cap: 2.3B GBX
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+14%
5Y
+13%
10Y
+24%
0
Operating Income
+0%
3Y
+30%
5Y
+29%
10Y
-
0
Net Income
+0%
3Y
+27%
5Y
+37%
10Y
-

Earnings Waterfall
Balfour Beatty PLC

Revenue
8.2B GBP
Cost of Revenue
-7.8B GBP
Gross Profit
417m GBP
Operating Expenses
-275m GBP
Operating Income
142m GBP
Other Expenses
36m GBP
Net Income
178m GBP

Income Statement
Balfour Beatty PLC

Rotate your device to view
Income Statement
Currency: GBP
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Dec-2004 Jul-2005 Dec-2005 Jul-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jul-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jul-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jul-2021 Dec-2021 Jul-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024 Dec-2024
Revenue
Revenue
3 490
N/A
3 612
+3%
3 837
+6%
4 077
+6%
4 487
+10%
5 296
+18%
6 466
+22%
7 391
+14%
8 261
+12%
8 861
+7%
8 954
+1%
9 171
+2%
9 236
+1%
9 143
-1%
9 494
+4%
9 424
-1%
8 656
-8%
8 525
-2%
7 488
-12%
6 732
-10%
6 645
-1%
6 556
-1%
6 955
+6%
6 812
-2%
6 923
+2%
7 144
+3%
6 916
-3%
6 592
-5%
6 634
+1%
6 811
+3%
7 313
+7%
7 430
+2%
7 318
-2%
7 415
+1%
7 202
-3%
7 193
0%
7 629
+6%
7 838
+3%
7 993
+2%
8 067
+1%
8 234
+2%
Gross Profit
Cost of Revenue
(3 432)
(3 444)
(3 661)
(3 889)
(4 121)
(4 876)
(5 959)
(6 824)
(7 628)
(8 168)
(8 173)
(8 195)
(8 132)
(8 029)
(8 358)
(8 331)
(7 667)
(7 639)
(7 053)
(6 369)
(6 546)
(6 687)
(6 609)
(6 367)
(6 503)
(6 732)
(6 541)
(6 221)
(6 250)
(6 423)
(6 930)
(7 134)
(7 079)
(7 125)
(6 862)
(6 820)
(7 202)
(7 392)
(7 581)
(7 660)
(7 817)
Gross Profit
58
N/A
168
+190%
176
+5%
188
+7%
366
+95%
420
+15%
507
+21%
567
+12%
633
+12%
693
+9%
781
+13%
976
+25%
1 104
+13%
1 114
+1%
1 136
+2%
1 093
-4%
989
-10%
886
-10%
435
-51%
363
-17%
99
-73%
(131)
N/A
346
N/A
445
+29%
420
-6%
412
-2%
375
-9%
371
-1%
384
+4%
388
+1%
383
-1%
296
-23%
239
-19%
290
+21%
340
+17%
373
+10%
427
+14%
446
+4%
412
-8%
407
-1%
417
+2%
Operating Income
Operating Expenses
0
(118)
(118)
(129)
(286)
(326)
(381)
(428)
(497)
(556)
(630)
(810)
(935)
(950)
(962)
(948)
(888)
(856)
(477)
(284)
(262)
(238)
(413)
(372)
(341)
(339)
(311)
(296)
(292)
(283)
(273)
(252)
(232)
(220)
(231)
(244)
(259)
(276)
(266)
(271)
(275)
Depreciation & Amortization
0
0
0
0
0
0
0
0
(19)
(39)
(48)
(70)
(82)
(69)
(62)
(53)
(39)
(35)
(17)
(6)
(6)
(6)
(10)
(9)
(9)
(10)
(9)
(8)
(8)
(7)
(6)
(5)
(6)
(6)
(5)
(6)
(6)
(6)
(5)
(4)
(4)
Other Operating Expenses
0
(118)
(118)
(129)
(286)
(326)
(381)
(428)
(478)
(517)
(582)
(740)
(853)
(881)
(900)
(895)
(849)
(821)
(460)
(278)
(256)
(232)
(403)
(363)
(332)
(329)
(302)
(288)
(284)
(276)
(267)
(247)
(226)
(214)
(226)
(238)
(253)
(270)
(261)
(267)
(271)
Operating Income
58
N/A
50
-14%
58
+16%
59
+2%
80
+36%
94
+18%
126
+34%
139
+10%
136
-2%
137
+1%
151
+10%
166
+10%
169
+2%
164
-3%
174
+6%
145
-17%
101
-30%
30
-70%
(42)
N/A
79
N/A
(163)
N/A
(369)
-126%
(67)
+82%
73
N/A
79
+8%
73
-8%
64
-12%
75
+17%
92
+23%
105
+14%
110
+5%
44
-60%
7
-84%
70
+900%
109
+56%
129
+18%
168
+30%
170
+1%
146
-14%
136
-7%
142
+4%
Pre-Tax Income
Interest Income Expense
64
59
83
89
57
69
81
87
94
94
83
63
53
87
132
131
104
82
43
35
16
(16)
16
44
42
34
33
27
(6)
5
39
20
28
43
67
81
118
122
92
95
87
Non-Reccuring Items
0
24
0
(39)
(20)
(46)
(51)
39
40
(31)
48
79
(21)
(34)
(6)
12
(39)
(43)
(62)
(241)
(232)
(89)
(162)
(197)
(119)
(71)
25
56
32
19
(17)
(22)
7
(13)
(83)
(70)
0
(5)
4
43
(14)
Total Other Income
(2)
0
0
0
0
0
0
0
0
(8)
(15)
(7)
0
(25)
(54)
(41)
(19)
(18)
12
24
16
19
14
16
8
1
(5)
(3)
5
7
6
7
6
9
(6)
(5)
1
(1)
2
0
(1)
Pre-Tax Income
120
N/A
131
+9%
141
+8%
109
-23%
117
+7%
117
N/A
156
+33%
265
+70%
270
+2%
192
-29%
267
+39%
301
+13%
201
-33%
192
-4%
246
+28%
247
+0%
147
-40%
51
-65%
(49)
N/A
(103)
-110%
(363)
-252%
(455)
-25%
(199)
+56%
(64)
+68%
10
N/A
37
+270%
117
+216%
155
+32%
123
-21%
136
+11%
138
+1%
49
-64%
48
-2%
109
+127%
87
-20%
135
+55%
287
+113%
286
0%
244
-15%
274
+12%
214
-22%
Net Income
Tax Provision
(28)
(28)
(35)
(36)
(34)
20
12
(69)
(74)
(50)
(54)
(58)
(44)
(53)
(64)
(44)
(26)
(5)
(4)
(3)
8
(8)
(7)
2
(8)
(14)
13
30
12
(22)
(5)
56
(18)
(47)
52
50
0
(34)
(50)
(47)
(36)
Income from Continuing Operations
92
103
106
73
83
137
168
196
196
142
213
243
157
139
182
203
121
46
(53)
(106)
(355)
(463)
(206)
(62)
2
23
130
185
135
114
133
105
30
62
139
185
287
252
194
227
178
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
0
0
0
0
0
0
0
(2)
(3)
(1)
0
1
1
1
1
0
3
3
0
Net Income (Common)
241
N/A
257
+7%
106
-59%
77
-27%
91
+18%
123
+35%
150
+22%
196
+31%
196
N/A
142
-28%
213
+50%
224
+5%
143
-36%
149
+4%
186
+25%
196
+5%
35
-82%
(103)
N/A
(35)
+66%
(19)
+46%
(76)
-300%
(183)
-141%
(206)
-13%
(67)
+67%
24
N/A
55
+129%
168
+205%
217
+29%
135
-38%
112
-17%
130
+16%
104
-20%
30
-71%
63
+110%
140
+122%
186
+33%
288
+55%
252
-13%
197
-22%
230
+17%
178
-23%
EPS (Diluted)
0.49
N/A
0.52
+6%
0.22
-58%
0.15
-32%
0.17
+13%
0.24
+41%
0.3
+25%
0.39
+30%
0.37
-5%
0.26
-30%
0.37
+42%
0.32
-14%
0.2
-38%
0.2
N/A
0.26
+30%
0.29
+12%
0.05
-83%
-0.15
N/A
-0.05
+67%
-0.02
+60%
-0.11
-450%
-0.26
-136%
-0.3
-15%
-0.09
+70%
0.03
N/A
0.08
+167%
0.24
+200%
0.31
+29%
0.2
-35%
0.16
-20%
0.19
+19%
0.15
-21%
0.04
-73%
0.09
+125%
0.21
+133%
0.29
+38%
0.46
+59%
0.44
-4%
0.35
-20%
0.42
+20%
0.34
-19%

See Also

Summary
BBY intrinsic value, competitors valuation, and company profile.
DCF Valuation
BBY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BBY stock valuation using valuation multiples.
Wall Street Estimates
BBY 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
BBY 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 250,400+ value investors using Alpha Spread
Create a 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.