Data is not available at this time.
Mitchells & Butlers plc is a leading UK-based operator of pubs, bars, and restaurants, with a diversified portfolio of well-known brands such as All Bar One, Harvester, and Toby Carvery. The company operates in the highly competitive casual dining and pub sector, leveraging its scale and brand recognition to attract a broad customer base. Its revenue model is primarily driven by food and beverage sales across its 1,732 locations, supported by strategic property ownership and leasing activities. Mitchells & Butlers holds a strong market position due to its extensive geographic footprint and multi-format approach, catering to varied consumer preferences from premium dining to value-oriented pub fare. The company’s focus on operational efficiency and brand differentiation helps it navigate sector challenges, including inflationary pressures and shifting consumer trends. Its ownership of trademarks and property assets further strengthens its competitive moat in the leisure retailing space.
Mitchells & Butlers reported revenue of £2.61 billion, with net income of £149 million, reflecting a recovery in the UK hospitality sector. The company’s operating cash flow of £386 million underscores its ability to generate liquidity, while capital expenditures of £154 million indicate ongoing investments in maintaining and upgrading its estate. The absence of dividends suggests a focus on reinvestment and debt management.
The company’s diluted EPS of 25p demonstrates modest earnings power, supported by its large-scale operations. A beta of 1.48 indicates higher volatility relative to the market, typical for the cyclical hospitality sector. Mitchells & Butlers’ capital efficiency is influenced by its property-heavy model, which provides stability but requires significant upkeep costs.
Mitchells & Butlers holds £176 million in cash against total debt of £1.63 billion, reflecting a leveraged balance sheet common in the property-intensive hospitality industry. The company’s financial health is closely tied to its ability to service debt while maintaining operational flexibility, particularly in a high-interest-rate environment.
Growth is likely driven by same-store sales improvements and selective estate optimization, given the lack of recent dividend payouts. The company’s focus on deleveraging and organic growth suggests a conservative capital allocation strategy, prioritizing financial stability over shareholder returns in the near term.
With a market cap of approximately £1.68 billion, the company trades at a valuation reflective of its recovery trajectory and sector risks. Investors appear to balance optimism around post-pandemic demand against macroeconomic headwinds affecting discretionary spending.
Mitchells & Butlers benefits from its diversified brand portfolio and property assets, providing resilience in a competitive market. The outlook hinges on sustained consumer demand and effective cost management, though inflationary pressures and labor challenges remain key risks. Strategic focus on premium formats and digital integration could enhance long-term positioning.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |