Next PLC
LSE:NXT

Watchlist Manager
Next PLC Logo
Next PLC
LSE:NXT
Watchlist
Price: 10 775 GBX -4.05%
Market Cap: 12.8B GBX
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+13%
3 Years
+34%
5 Years
+38%
7 Years
+44%
10 Years
+49%
0
Operating Income
+0%
Growth Rates:
1 Year
+8%
3 Years
+27%
5 Years
+20%
7 Years
+29%
10 Years
+32%
0
Net Income
+0%
Growth Rates:
1 Year
+15%
3 Years
+37%
5 Years
+33%
7 Years
+31%
10 Years
+36%

Earnings Waterfall
Next PLC

Revenue
5.8B GBP
Cost of Revenue
-3.3B GBP
Gross Profit
2.6B GBP
Operating Expenses
-1.6B GBP
Operating Income
1B GBP
Other Expenses
-213.9m GBP
Net Income
806.9m GBP

Income Statement
Next PLC

Rotate your device to view
Income Statement
Currency: GBP
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Jul-2004 Jan-2005 Jul-2005 Jan-2006 Jul-2006 Jan-2007 Jul-2007 Jan-2008 Jul-2008 Jan-2009 Jul-2009 Jan-2010 Jul-2010 Jan-2011 Jul-2011 Jan-2012 Jul-2012 Jan-2013 Jul-2013 Jan-2014 Jul-2014 Jan-2015 Jul-2015 Jan-2016 Jul-2016 Jan-2017 Jul-2017 Jan-2018 Jul-2018 Jan-2019 Jul-2019 Jan-2020 Jul-2020 Jan-2021 Jul-2021 Jan-2022 Jul-2022 Jan-2023 Jul-2023 Jan-2024 Jul-2024
Revenue
Revenue
2 689
N/A
2 859
+6%
2 962
+4%
3 106
+5%
3 220
+4%
3 284
+2%
3 311
+1%
3 329
+1%
3 292
-1%
3 272
-1%
3 283
+0%
3 407
+4%
3 406
0%
3 298
-3%
3 352
+2%
3 441
+3%
3 516
+2%
3 548
+1%
3 585
+1%
3 740
+4%
3 912
+5%
4 000
+2%
4 041
+1%
4 177
+3%
4 226
+1%
4 097
-3%
4 060
-1%
4 056
0%
4 130
+2%
4 167
+1%
4 220
+1%
4 266
+1%
3 584
-16%
3 534
-1%
4 364
+23%
4 626
+6%
4 886
+6%
5 034
+3%
5 171
+3%
5 491
+6%
5 835
+6%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
0
0
0
0
(1 084)
(2 410)
(2 416)
(2 333)
(2 358)
(2 396)
(2 434)
(2 431)
(2 428)
(2 500)
(2 599)
(2 656)
(2 652)
(2 724)
(2 786)
(2 711)
(2 683)
(2 699)
(2 663)
(2 562)
(2 563)
(2 584)
(2 296)
(2 232)
(2 550)
(2 625)
(2 777)
(2 828)
(2 856)
(3 035)
(3 251)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
428
N/A
997
+133%
990
-1%
965
-3%
993
+3%
1 045
+5%
1 082
+4%
1 117
+3%
1 157
+4%
1 240
+7%
1 314
+6%
1 343
+2%
1 388
+3%
1 453
+5%
1 440
-1%
1 387
-4%
1 377
-1%
1 356
-1%
1 467
+8%
1 605
+9%
1 657
+3%
1 682
+2%
1 289
-23%
1 303
+1%
1 813
+39%
2 001
+10%
2 109
+5%
2 206
+5%
2 315
+5%
2 457
+6%
2 584
+5%
Operating Income
Operating Expenses
(2 274)
(2 418)
(2 514)
(2 637)
(2 738)
(2 778)
(2 784)
(2 793)
(2 771)
(2 794)
(1 710)
(469)
(442)
(402)
(418)
(447)
(460)
(464)
(482)
(517)
(541)
(529)
(541)
(581)
(577)
(560)
(585)
(597)
(664)
(764)
(804)
(828)
(781)
(859)
(1 010)
(1 100)
(1 171)
(1 279)
(1 371)
(1 476)
(1 563)
Selling, General & Administrative
(2)
(4)
(5)
0
0
0
0
0
0
0
(219)
(469)
(442)
(402)
(418)
(447)
(460)
(471)
(488)
(514)
(538)
(541)
(554)
(581)
(577)
(560)
(585)
(596)
(664)
(766)
(802)
(826)
(783)
(857)
(1 011)
(1 103)
(1 169)
(1 263)
(1 369)
(1 488)
(1 566)
Other Operating Expenses
(2 273)
(2 414)
(2 509)
(2 637)
(2 738)
(2 778)
(2 784)
(2 793)
(2 771)
(2 794)
(1 491)
0
0
0
0
0
0
6
6
(3)
(3)
13
13
0
0
0
(0)
(1)
0
1
(3)
(2)
2
(1)
1
3
(2)
(16)
(2)
12
3
Operating Income
414
N/A
440
+6%
448
+2%
469
+5%
482
+3%
506
+5%
527
+4%
536
+2%
521
-3%
477
-8%
488
+2%
528
+8%
548
+4%
563
+3%
575
+2%
598
+4%
622
+4%
653
+5%
675
+3%
723
+7%
772
+7%
815
+6%
847
+4%
872
+3%
864
-1%
827
-4%
791
-4%
759
-4%
803
+6%
841
+5%
853
+1%
854
+0%
508
-41%
444
-13%
803
+81%
901
+12%
939
+4%
927
-1%
944
+2%
981
+4%
1 021
+4%
Pre-Tax Income
Interest Income Expense
(19)
(16)
(13)
(20)
(26)
(28)
(30)
(38)
(48)
(49)
(48)
(23)
(18)
(19)
(14)
(22)
(22)
(25)
(26)
(28)
(25)
(20)
(29)
(36)
(33)
(36)
(34)
(34)
(72)
(108)
(107)
(106)
(103)
(102)
(98)
(81)
(64)
(64)
(66)
(78)
(85)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
(3)
39
45
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
109
94
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
1
0
0
0
(0)
(0)
0
0
4
3
6
6
4
2
Pre-Tax Income
396
N/A
424
+7%
434
+2%
449
+3%
455
+1%
478
+5%
498
+4%
498
+0%
473
-5%
429
-9%
441
+3%
505
+15%
530
+5%
543
+3%
561
+3%
580
+3%
597
+3%
667
+12%
693
+4%
695
+0%
748
+8%
795
+6%
818
+3%
836
+2%
831
-1%
790
-5%
758
-4%
726
-4%
732
+1%
734
+0%
746
+2%
749
+0%
405
-46%
342
-15%
706
+106%
823
+17%
877
+7%
869
-1%
884
+2%
1 016
+15%
1 032
+2%
Net Income
Tax Provision
(120)
(119)
(122)
(136)
(138)
(147)
(149)
(144)
(138)
(127)
(130)
(141)
(146)
(150)
(152)
(145)
(144)
(158)
(154)
(142)
(154)
(160)
(164)
(169)
(168)
(155)
(144)
(134)
(135)
(135)
(137)
(138)
(73)
(56)
(118)
(146)
(161)
(159)
(184)
(215)
(225)
Income from Continuing Operations
276
305
312
314
318
332
349
354
335
302
311
364
384
393
409
434
452
509
540
553
594
635
654
667
663
635
614
592
597
599
609
610
332
287
588
678
716
711
701
801
808
Income to Minority Interest
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
1
0
2
(1)
Net Income (Common)
276
N/A
305
+11%
312
+2%
314
+1%
318
+1%
332
+4%
349
+5%
354
+1%
336
-5%
302
-10%
311
+3%
364
+17%
387
+6%
401
+4%
455
+13%
475
+4%
453
-5%
509
+12%
540
+6%
553
+2%
594
+7%
635
+7%
654
+3%
667
+2%
663
-1%
635
-4%
614
-3%
592
-4%
597
+1%
599
+0%
609
+2%
610
+0%
332
-46%
287
-14%
588
+105%
678
+15%
716
+6%
712
-1%
702
-1%
802
+14%
807
+1%
EPS (Diluted)
1.05
N/A
1.19
+13%
1.22
+3%
1.28
+5%
1.34
+5%
1.48
+10%
1.57
+6%
1.73
+10%
1.72
-1%
1.56
-9%
1.61
+3%
1.86
+16%
2.06
+11%
2.19
+6%
2.59
+18%
2.78
+7%
2.74
-1%
3.15
+15%
3.43
+9%
3.59
+5%
3.87
+8%
4.18
+8%
4.33
+4%
4.43
+2%
4.53
+2%
4.38
-3%
4.29
-2%
4.16
-3%
4.33
+4%
4.4
+2%
4.63
+5%
4.69
+1%
2.57
-45%
2.22
-14%
4.54
+105%
5.24
+15%
5.68
+8%
5.71
+1%
5.72
+0%
6.55
+15%
6.6
+1%

See Also

Summary
NXT intrinsic value, competitors valuation, and company profile.
DCF Valuation
NXT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NXT stock valuation using valuation multiples.
Wall Street Estimates
NXT 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
NXT 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 244,500+ 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.