Dashboard Tools Market News Investing Ideas Pricing
Search 100,000+ stocks...
Sign Up
Log in
WH Smith PLC banner

WH Smith PLC
LSE:SMWH

Watchlist Manager
WH Smith PLC Logo
WH Smith PLC
LSE:SMWH
Watchlist
Price: 545 GBX 0.46% Market Closed
Market Cap: £689.2m
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+11%
5Y
+52%
10Y
+32%
Operating Income
+
3Y
+29%
5Y
-
10Y
+17%
Net Income
+
3Y
-
5Y
+40%
10Y
-

Earnings Waterfall
WH Smith PLC

Income Statement
WH Smith PLC

Rotate your device to view
Income Statement
Currency: GBP
Aug-2001 Feb-2002 Aug-2002 Feb-2003 Aug-2003 Feb-2004 Aug-2004 Feb-2005 Aug-2005 Feb-2006 Aug-2006 Feb-2007 Aug-2007 Feb-2008 Aug-2008 Feb-2009 Aug-2009 Feb-2010 Aug-2010 Feb-2011 Aug-2011 Feb-2012 Aug-2012 Feb-2013 Aug-2013 Feb-2014 Aug-2014 Feb-2015 Aug-2015 Feb-2016 Aug-2016 Feb-2017 Aug-2017 Feb-2018 Aug-2018 Feb-2019 Aug-2019 Feb-2020 Aug-2020 Feb-2021 Aug-2021 Feb-2022 Aug-2022 Feb-2023 Aug-2023 Feb-2024 Aug-2024 Feb-2025 Aug-2025
Revenue
Interest Expense
0
20
3
0
2
0
1
0
11
0
11
0
2
0
2
0
1
0
0
0
0
0
1
1
0
1
1
1
1
0
1
2
2
2
2
3
5
11
20
22
24
30
34
39
45
48
48
49
46
Revenue
2 735
N/A
2 879
+5%
2 936
+2%
2 918
-1%
2 920
+0%
2 936
+1%
2 834
-3%
2 613
-8%
1 423
-46%
1 909
+34%
1 340
-30%
1 290
-4%
1 299
+1%
1 312
+1%
1 352
+3%
1 349
0%
1 340
-1%
1 325
-1%
1 312
-1%
1 282
-2%
1 273
-1%
1 252
-2%
1 243
-1%
1 216
-2%
1 186
-2%
1 161
-2%
1 161
N/A
1 159
0%
1 178
+2%
1 200
+2%
1 212
+1%
1 222
+1%
1 234
+1%
1 234
N/A
1 262
+2%
1 314
+4%
1 397
+6%
1 449
+4%
1 021
-30%
694
-32%
886
+28%
1 074
+21%
1 400
+30%
1 651
+18%
1 793
+9%
1 860
+4%
1 473
-21%
1 498
+2%
1 553
+4%
Gross Profit
Cost of Revenue
0
0
(1 995)
(99)
(1 979)
(195)
(2 028)
0
(607)
0
(525)
0
(708)
0
(720)
0
(685)
0
(650)
0
(611)
0
(579)
0
(531)
0
(502)
0
(498)
0
(503)
0
(501)
0
(501)
0
(552)
0
(441)
0
(358)
0
(538)
0
(682)
0
(621)
0
(664)
Gross Profit
0
N/A
0
N/A
941
N/A
1 465
+56%
941
-36%
2 741
+191%
806
-71%
0
N/A
816
N/A
0
N/A
815
N/A
0
N/A
591
N/A
0
N/A
632
N/A
0
N/A
655
N/A
0
N/A
662
N/A
0
N/A
662
N/A
0
N/A
664
N/A
0
N/A
655
N/A
0
N/A
659
N/A
0
N/A
680
N/A
0
N/A
709
N/A
0
N/A
733
N/A
0
N/A
761
N/A
0
N/A
845
N/A
0
N/A
580
N/A
0
N/A
528
N/A
0
N/A
862
N/A
0
N/A
1 111
N/A
0
N/A
852
N/A
0
N/A
889
N/A
Operating Income
Operating Expenses
(2 608)
(2 764)
(832)
(2 702)
(892)
(2 818)
(837)
(2 503)
(769)
(1 830)
(755)
(1 242)
(524)
(1 224)
(558)
(1 275)
(574)
(1 241)
(572)
(1 191)
(571)
(1 157)
(567)
(1 111)
(550)
(1 052)
(544)
(1 039)
(556)
(1 070)
(578)
(1 085)
(595)
(1 093)
(618)
(1 168)
(693)
(1 286)
(633)
(841)
(560)
(1 057)
(750)
(1 522)
(932)
(1 681)
(701)
(1 346)
(744)
Selling, General & Administrative
0
0
(353)
0
(892)
0
(837)
0
(728)
0
(723)
0
(529)
0
(563)
0
(574)
0
(572)
0
(571)
0
(567)
0
(551)
0
(545)
0
(556)
0
(578)
0
(595)
0
(618)
0
(691)
0
(630)
0
(557)
0
(747)
0
(943)
0
(707)
0
(746)
Depreciation & Amortization
0
0
(52)
0
0
0
0
0
(41)
0
(37)
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)
(2)
(2)
(3)
(4)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
Other Operating Expenses
(2 608)
(2 764)
(427)
(2 702)
0
(2 818)
0
(2 503)
0
(1 830)
5
(1 242)
5
(1 224)
5
(1 275)
0
(1 241)
0
(1 191)
0
(1 157)
0
(1 111)
1
(1 052)
1
(1 039)
0
(1 070)
0
(1 085)
0
(1 093)
0
(1 167)
0
(1 284)
0
(837)
0
(1 054)
0
(1 519)
14
(1 678)
9
(1 343)
5
Operating Income
127
N/A
115
-9%
109
-5%
117
+7%
49
-58%
(77)
N/A
(31)
+60%
110
N/A
47
-57%
79
+68%
60
-24%
48
-20%
67
+40%
88
+31%
74
-16%
74
N/A
81
+9%
84
+4%
90
+7%
91
+1%
91
N/A
95
+4%
97
+2%
105
+8%
105
N/A
109
+4%
115
+6%
120
+4%
124
+3%
130
+5%
131
+1%
137
+5%
138
+1%
141
+2%
143
+1%
146
+2%
152
+4%
163
+7%
(53)
N/A
(147)
-177%
(32)
+78%
17
N/A
112
+559%
129
+15%
179
+39%
179
N/A
151
-16%
152
+1%
145
-5%
Pre-Tax Income
Interest Income Expense
3
4
0
2
(1)
(4)
0
(6)
(8)
(11)
(9)
(5)
2
3
3
(1)
0
(1)
1
0
0
0
1
(1)
0
(1)
(1)
(1)
(1)
0
(1)
(2)
(2)
(2)
(2)
(3)
(5)
(11)
(20)
(22)
(24)
(30)
(34)
(39)
(45)
(48)
(48)
(49)
(46)
Non-Reccuring Items
(16)
(45)
(33)
(41)
0
0
0
0
0
(5)
(7)
0
10
(10)
0
0
2
0
(1)
0
2
0
5
0
2
0
2
0
0
0
2
0
4
0
(7)
(26)
(12)
(19)
(207)
(212)
(60)
(47)
(15)
0
(24)
(38)
(38)
(108)
(97)
Gain/Loss on Disposition of Assets
0
0
0
0
7
0
(99)
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
0
Total Other Income
0
0
8
0
(3)
7
(5)
(99)
0
0
0
0
(3)
0
(1)
0
(1)
0
(1)
0
0
0
(1)
(1)
(4)
(3)
(4)
(4)
(2)
(1)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
114
N/A
74
-35%
84
+14%
78
-7%
52
-33%
(74)
N/A
(135)
-82%
5
N/A
39
+680%
63
+62%
44
-30%
43
-2%
76
+77%
81
+7%
76
-6%
73
-4%
82
+12%
83
+1%
89
+7%
91
+2%
93
+2%
95
+2%
102
+7%
103
+1%
103
N/A
105
+2%
112
+7%
115
+3%
121
+5%
129
+7%
131
+2%
134
+2%
140
+4%
139
-1%
134
-4%
117
-13%
135
+15%
133
-1%
(280)
N/A
(381)
-36%
(116)
+70%
(60)
+48%
63
N/A
90
+43%
110
+22%
93
-15%
65
-30%
(5)
N/A
2
N/A
Net Income
Tax Provision
(42)
(37)
(37)
(39)
(29)
(14)
(13)
(18)
(9)
(9)
(12)
(14)
(16)
(19)
(17)
(15)
(18)
(19)
(20)
(19)
(20)
(19)
(22)
(25)
(22)
(20)
(20)
(19)
(20)
(22)
(23)
(23)
(24)
(25)
(26)
(25)
(27)
(28)
41
59
36
29
(10)
(16)
(22)
(20)
(27)
(27)
(44)
Income from Continuing Operations
72
37
47
39
23
(88)
(148)
(13)
30
54
32
29
60
62
59
58
64
64
69
72
73
76
80
78
81
85
92
96
101
107
108
111
116
114
108
92
108
105
(239)
(322)
(80)
(31)
53
74
88
73
38
(32)
(42)
Income to Minority Interest
(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
0
0
0
0
0
0
0
0
0
(2)
(3)
0
1
(2)
(4)
(6)
(7)
(9)
(9)
(6)
(6)
(7)
Net Income (Common)
71
N/A
36
-49%
47
+31%
39
-17%
23
-41%
(88)
N/A
(148)
-68%
(13)
+91%
22
N/A
54
+145%
32
-41%
29
-9%
60
+107%
62
+3%
59
-5%
58
-2%
63
+9%
63
N/A
69
+10%
72
+4%
73
+1%
76
+4%
80
+5%
78
-3%
81
+4%
85
+5%
92
+8%
96
+4%
101
+5%
107
+6%
108
+1%
111
+3%
116
+5%
114
-2%
108
-5%
92
-15%
106
+15%
102
-4%
(239)
N/A
(321)
-34%
(82)
+74%
(35)
+57%
47
N/A
67
+43%
79
+18%
64
-19%
54
-16%
(6)
N/A
(144)
-2 300%
EPS (Diluted)
0.44
N/A
0.23
-48%
0.29
+26%
0.24
-17%
0.14
-42%
-0.56
N/A
-0.93
-66%
-0.09
+90%
0.13
N/A
0.35
+169%
0.2
-43%
0.17
-15%
0.33
+94%
0.38
+15%
0.35
-8%
0.37
+6%
0.41
+11%
0.42
+2%
0.46
+10%
0.49
+7%
0.51
+4%
0.56
+10%
0.6
+7%
0.6
N/A
0.64
+7%
0.69
+8%
0.76
+10%
0.81
+7%
0.86
+6%
0.92
+7%
0.94
+2%
0.99
+5%
1.04
+5%
1.03
-1%
0.98
-5%
0.84
-14%
0.97
+15%
0.91
-6%
-1.99
N/A
-2.45
-23%
-0.63
+74%
-0.27
+57%
0.36
N/A
0.5
+39%
0.6
+20%
0.49
-18%
0.41
-16%
-0.04
N/A
-1.13
-2 725%

See Also

Summary
SMWH intrinsic value, competitors valuation, and company profile.
DCF Valuation
SMWH stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SMWH stock valuation using valuation multiples.
Wall Street Estimates
SMWH 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
SMWH 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 325,200+ value investors using Alpha Spread
Create 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

© 2026 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.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett