M

MS International PLC
LSE:MSI

Watchlist Manager
MS International PLC
LSE:MSI
Watchlist
Price: 930 GBX Market Closed
Market Cap: 150.3m GBX
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+57%
5Y
+46%
10Y
+136%
0
Operating Income
+0%
3Y
+241%
5Y
+784%
10Y
+808%
0
Net Income
+0%
3Y
+334%
5Y
+1 272%
10Y
+872%

Earnings Waterfall
MS International PLC

Revenue
107.3m GBP
Cost of Revenue
-72.9m GBP
Gross Profit
34.4m GBP
Operating Expenses
-21.9m GBP
Operating Income
12.4m GBP
Other Expenses
-300k GBP
Net Income
12.1m GBP

Income Statement
MS International PLC

Rotate your device to view
Income Statement
Currency: GBP
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Apr-2002 Nov-2002 May-2003 Nov-2003 May-2004 Oct-2004 Apr-2005 Oct-2005 Apr-2006 Oct-2006 Nov-2007 May-2008 Nov-2008 Oct-2009 Oct-2010 Oct-2011 Oct-2012 Apr-2013 Nov-2013 May-2014 Nov-2014 May-2015 Oct-2015 Apr-2016 Oct-2016 Apr-2017 Oct-2017 Apr-2018 Oct-2018 Apr-2019 Oct-2019 Apr-2020 Oct-2020 Apr-2021 Oct-2021 Apr-2022 Oct-2022 Apr-2023 Oct-2023 Apr-2024 Oct-2024
Revenue
Revenue
30
N/A
29
-4%
26
-9%
24
-8%
26
+8%
30
+15%
32
+6%
39
+21%
44
+14%
44
-1%
26
-42%
54
+111%
56
+3%
18
-67%
25
+40%
28
+10%
26
-6%
55
+107%
52
-5%
47
-9%
46
-3%
46
0%
48
+5%
49
+3%
50
+2%
54
+7%
63
+18%
68
+7%
71
+5%
78
+9%
73
-6%
61
-17%
54
-11%
62
+14%
68
+11%
75
+9%
83
+12%
84
+1%
99
+18%
110
+11%
107
-2%
Gross Profit
Cost of Revenue
(28)
(27)
(30)
(29)
(25)
(28)
(29)
(35)
(41)
(36)
(19)
(40)
(41)
(13)
(18)
(19)
(19)
(39)
(37)
(34)
(35)
(35)
(36)
(36)
(36)
(39)
(47)
(50)
(51)
(56)
(54)
(48)
(43)
(44)
(49)
(54)
(60)
(61)
(69)
(76)
(73)
Gross Profit
2
N/A
2
-11%
(4)
N/A
(4)
-19%
1
N/A
2
+112%
3
+26%
4
+23%
4
+8%
8
+101%
6
-22%
13
+122%
14
+5%
5
-66%
8
+60%
9
+18%
7
-20%
15
+104%
14
-5%
13
-11%
11
-15%
11
-2%
12
+9%
13
+10%
14
+9%
15
+6%
17
+11%
18
+9%
20
+11%
22
+7%
20
-9%
13
-34%
11
-15%
17
+58%
19
+12%
20
+6%
24
+17%
23
-2%
30
+26%
34
+15%
34
+1%
Operating Income
Operating Expenses
0
0
0
0
(0)
(0)
0
0
0
(4)
(4)
(9)
(9)
(4)
(5)
(5)
(5)
(10)
(10)
(10)
(10)
(9)
(10)
(11)
(12)
(13)
(14)
(14)
(14)
(17)
(18)
(16)
(15)
(16)
(16)
(14)
(15)
(18)
(20)
(20)
(22)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
(4)
(4)
(9)
(9)
(4)
(5)
(5)
(5)
(10)
(10)
(10)
(10)
(9)
(10)
(11)
(12)
(13)
(14)
(14)
(14)
(15)
(17)
(16)
(15)
(16)
(16)
(15)
(16)
(18)
(20)
(20)
(22)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
0
0
1
0
0
0
0
0
Operating Income
2
N/A
2
-11%
(4)
N/A
(4)
-19%
1
N/A
2
+114%
3
+26%
4
+27%
4
+4%
4
-7%
2
-49%
5
+147%
5
+6%
1
-74%
3
+106%
4
+63%
3
-40%
5
+88%
4
-11%
3
-25%
1
-57%
2
+27%
2
+17%
2
-9%
2
+13%
2
-15%
3
+59%
4
+51%
6
+35%
5
-13%
1
-72%
(3)
N/A
(4)
-22%
2
N/A
4
+103%
6
+69%
9
+44%
5
-41%
10
+90%
14
+36%
12
-8%
Pre-Tax Income
Interest Income Expense
0
0
4
5
0
0
0
0
0
0
0
1
1
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
0
(0)
(0)
0
0
(0)
0
0
(0)
(0)
(0)
(0)
(0)
(0)
2
4
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
(0)
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Pre-Tax Income
3
N/A
2
-16%
1
-70%
0
-77%
1
+820%
3
+86%
3
+28%
4
+14%
4
+6%
4
-1%
2
-44%
5
+139%
6
+5%
1
-78%
4
+210%
4
+7%
2
-41%
5
+89%
4
-12%
3
-27%
1
-61%
2
+36%
2
+21%
2
-10%
2
+13%
2
-20%
3
+68%
4
+58%
6
+38%
5
-14%
1
-77%
(3)
N/A
(4)
-18%
2
N/A
3
+116%
6
+73%
9
+45%
5
-41%
9
+84%
16
+68%
17
+7%
Net Income
Tax Provision
(1)
(1)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(0)
(1)
(1)
(1)
(0)
(0)
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(0)
1
1
(0)
(1)
(1)
(1)
(1)
(2)
(4)
(5)
Income from Continuing Operations
2
1
0
0
1
2
2
3
3
2
2
4
4
1
3
3
2
4
4
3
1
1
2
2
2
1
2
3
5
4
1
(2)
(3)
1
3
5
7
4
7
12
12
Net Income (Common)
2
N/A
1
-16%
0
-72%
0
-93%
1
+3 000%
2
+87%
2
+29%
3
+15%
3
-3%
2
-1%
2
-35%
4
+143%
4
+2%
1
-79%
3
+264%
3
-1%
2
-39%
4
+121%
4
-10%
3
-30%
1
-52%
1
+8%
2
+22%
2
-4%
2
+10%
1
-14%
2
+50%
3
+51%
5
+36%
4
-17%
1
-77%
(2)
N/A
(3)
-27%
1
N/A
3
+138%
5
+76%
7
+45%
4
-43%
7
+74%
12
+61%
12
+6%
EPS (Diluted)
0.08
N/A
0.07
-13%
0.02
-71%
0
N/A
0.04
N/A
0.08
+100%
0.12
+50%
0.15
+25%
0.15
N/A
0.15
N/A
0.09
-40%
0.21
+133%
0.21
N/A
0.05
-76%
0.17
+240%
0.17
N/A
0.1
-41%
0.22
+120%
0.2
-9%
0.15
-25%
0.08
-47%
0.08
N/A
0.1
+25%
0.1
N/A
0.1
N/A
0.09
-10%
0.14
+56%
0.21
+50%
0.28
+33%
0.23
-18%
0.05
-78%
-0.15
N/A
-0.19
-27%
0.07
N/A
0.17
+143%
0.3
+76%
0.43
+43%
0.24
-44%
0.42
+75%
0.68
+62%
0.72
+6%

See Also

Summary
MSI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MSI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MSI stock valuation using valuation multiples.
Wall Street Estimates
MSI 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
MSI 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 250,300+ 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.