Derwent London PLC
LSE:DLN

Watchlist Manager
Derwent London PLC Logo
Derwent London PLC
LSE:DLN
Watchlist
Price: 1 826 GBX -0.33%
Market Cap: 2.1B GBX
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+4%
3 Years
+15%
5 Years
+20%
7 Years
+37%
10 Years
+53%
0
Operating Income
+0%
Growth Rates:
1 Year
+4%
3 Years
+5%
5 Years
+8%
7 Years
+15%
10 Years
+46%
0
Net Income
+0%
Growth Rates:
1 Year
-
3 Years
-54%
5 Years
-59%
7 Years
-63%
10 Years
-84%

Earnings Waterfall
Derwent London PLC

Revenue
276.9m GBP
Cost of Revenue
-78.6m GBP
Gross Profit
198.3m GBP
Operating Expenses
-41.1m GBP
Operating Income
157.2m GBP
Other Expenses
-41.3m GBP
Net Income
115.9m GBP

Income Statement
Derwent London PLC

Rotate your device to view
Income Statement
Currency: GBP
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024 Dec-2024
Revenue
Revenue
52
N/A
52
0%
50
-5%
57
+15%
63
+10%
88
+40%
114
+29%
115
+1%
120
+5%
126
+5%
125
-1%
120
-4%
121
+1%
126
+4%
151
+20%
162
+7%
151
-7%
154
+2%
161
+4%
166
+3%
181
+9%
188
+4%
205
+9%
215
+5%
194
-10%
192
-1%
203
+6%
226
+11%
228
+1%
216
-5%
230
+6%
239
+4%
269
+12%
270
+0%
240
-11%
242
+1%
249
+3%
260
+4%
266
+2%
273
+2%
277
+2%
Gross Profit
Cost of Revenue
(4)
(3)
(3)
(4)
(5)
(7)
(10)
(22)
(25)
(13)
(11)
(10)
(8)
(10)
(33)
(44)
(34)
(36)
(36)
(35)
(44)
(47)
(56)
(64)
(45)
(35)
(38)
(39)
(42)
(45)
(48)
(58)
(86)
(78)
(53)
(53)
(54)
(68)
(75)
(78)
(79)
Gross Profit
48
N/A
49
+1%
47
-4%
53
+14%
58
+9%
81
+40%
104
+28%
93
-11%
96
+3%
113
+18%
115
+2%
110
-4%
113
+2%
116
+3%
118
+2%
118
+0%
117
-1%
118
+1%
124
+5%
131
+5%
136
+4%
142
+4%
149
+5%
152
+2%
149
-2%
157
+5%
165
+5%
187
+13%
186
0%
171
-8%
183
+7%
181
-1%
183
+1%
192
+5%
188
-2%
189
+1%
195
+3%
191
-2%
191
0%
195
+2%
198
+2%
Operating Income
Operating Expenses
(7)
(8)
(9)
(9)
(10)
(17)
(20)
(18)
(18)
(17)
(18)
(20)
(21)
(22)
(23)
(23)
(25)
(25)
(26)
(28)
(28)
(30)
(30)
(31)
(31)
(28)
(28)
(31)
(32)
(34)
(37)
(37)
(38)
(40)
(37)
(36)
(36)
(38)
(39)
(40)
(41)
Selling, General & Administrative
(7)
(8)
(9)
(9)
(10)
(17)
(20)
(18)
(18)
(17)
(18)
(20)
(21)
(22)
(23)
(23)
(25)
(25)
(26)
(28)
(28)
(30)
(30)
(31)
(31)
(28)
(28)
(31)
(32)
(34)
(37)
(37)
(38)
(40)
(37)
(36)
(36)
(38)
(39)
(40)
(41)
Operating Income
41
N/A
41
+0%
38
-8%
44
+17%
48
+9%
64
+34%
84
+31%
74
-12%
77
+4%
97
+25%
97
+1%
91
-7%
92
+1%
94
+2%
95
+1%
95
0%
93
-2%
94
+1%
98
+4%
103
+5%
108
+5%
112
+3%
119
+6%
121
+2%
118
-2%
128
+8%
137
+7%
156
+14%
154
-2%
137
-11%
146
+6%
144
-1%
145
+1%
152
+4%
150
-1%
153
+2%
158
+3%
154
-3%
151
-1%
155
+3%
157
+1%
Pre-Tax Income
Interest Income Expense
50
81
113
167
213
353
171
(243)
(685)
(782)
(133)
313
263
220
140
72
141
257
378
525
651
680
665
354
(60)
(24)
182
151
72
93
147
(3)
(224)
(95)
107
118
(433)
(709)
(622)
(510)
(36)
Non-Reccuring Items
0
0
0
0
(18)
(373)
(355)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8)
(8)
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
1
1
1
(1)
(2)
(2)
(2)
(5)
(6)
(5)
(8)
(8)
(5)
(5)
(4)
(2)
(4)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(5)
(5)
(3)
(5)
(5)
(5)
(5)
(5)
Pre-Tax Income
91
N/A
122
+34%
150
+23%
212
+41%
243
+15%
44
-82%
(100)
N/A
(168)
-68%
(607)
-261%
(685)
-13%
(35)
+95%
403
N/A
353
-12%
312
-12%
233
-25%
162
-30%
228
+41%
346
+51%
468
+35%
620
+32%
754
+22%
787
+4%
780
-1%
473
-39%
55
-88%
102
+87%
315
+209%
303
-4%
222
-27%
218
-2%
281
+29%
137
-51%
(83)
N/A
52
N/A
253
+385%
269
+6%
(280)
N/A
(560)
-100%
(476)
+15%
(360)
+24%
116
N/A
Net Income
Tax Provision
(19)
(29)
(34)
(51)
(61)
194
201
(21)
9
19
9
(4)
0
1
1
0
5
3
(2)
(4)
(4)
(3)
(2)
(2)
(1)
(1)
(2)
(3)
(3)
(2)
(3)
(1)
2
0
1
0
(1)
1
(1)
(1)
(0)
Income from Continuing Operations
73
94
117
161
182
238
101
(189)
(597)
(666)
(26)
399
353
313
234
163
233
349
466
616
750
784
777
471
54
101
313
300
219
216
278
135
(81)
52
254
269
(281)
(559)
(476)
(361)
116
Income to Minority Interest
0
0
0
0
0
(2)
(4)
1
11
11
(1)
(10)
(9)
(9)
(6)
(4)
(6)
(8)
(9)
(9)
(12)
(14)
(11)
(4)
5
5
1
1
3
4
5
7
4
(0)
(2)
(1)
0
0
0
0
0
Net Income (Common)
73
N/A
94
+29%
117
+24%
161
+38%
182
+14%
236
+30%
97
-59%
(189)
N/A
(586)
-211%
(655)
-12%
(27)
+96%
389
N/A
344
-12%
305
-11%
228
-25%
159
-30%
227
+43%
341
+50%
457
+34%
607
+33%
738
+22%
770
+4%
766
0%
468
-39%
59
-87%
107
+82%
314
+195%
302
-4%
222
-26%
220
-1%
283
+29%
142
-50%
(78)
N/A
52
N/A
252
+384%
267
+6%
(281)
N/A
(559)
-99%
(476)
+15%
(361)
+24%
116
N/A
EPS (Diluted)
1.36
N/A
1.75
+29%
2.17
+24%
2.98
+37%
3.37
+13%
2.54
-25%
0.96
-62%
-1.87
N/A
-5.82
-211%
-6.5
-12%
-0.26
+96%
3.82
N/A
3.38
-12%
2.97
-12%
2.06
-31%
1.44
-30%
2.22
+54%
3.08
+39%
3.97
+29%
5.27
+33%
6.39
+21%
6.71
+5%
6.65
-1%
4.04
-39%
0.53
-87%
0.95
+79%
2.81
+196%
2.7
-4%
1.99
-26%
1.97
-1%
2.53
+28%
1.27
-50%
-0.69
N/A
0.46
N/A
2.24
+387%
2.38
+6%
-2.5
N/A
-4.98
-99%
-4.24
+15%
-3.21
+24%
1.03
N/A

See Also

Summary
DLN intrinsic value, competitors valuation, and company profile.
DCF Valuation
DLN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DLN stock valuation using valuation multiples.
Wall Street Estimates
DLN 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
DLN 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 241,700+ 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.