Analyst consensus
As at 14 March 2024
FY24
|
|
Low |
High |
Average (Mean) |
|
Revenue (£m) |
1,510.3 |
1,559.0 |
1,530.5 |
|
EBITDA (£m) |
266.4 |
273.2 |
268.8 |
|
EBIT (£m) |
157.1 |
162.8 |
159.7 |
|
PBT (£m) |
54.0 |
62.4 |
59.0 |
|
Net income (£m) |
37.8 |
45.0 |
42.8 |
|
Adjusted basic EPS (p) |
10.4 |
11.1 |
10.8 |
|
Net bank debt (£m) |
(307.0) |
(294.0) |
(300.5) |
|
Net debt (including lease liabilities) (£m) |
(1,196.0) |
(1,172.0) |
(1,184.0) |
FY25
|
|
Low |
High |
Average (Mean) |
|
Revenue (£m) |
1,588.3 |
1,674.0 |
1,619.3 |
|
EBITDA (£m) |
285.0 |
305.8 |
296.5 |
|
EBIT (£m) |
169.1 |
191.4 |
181.5 |
|
PBT (£m) |
73.4 |
91.9 |
82.1 |
|
Net income (£m) |
55.0 |
66.1 |
60.8 |
|
Adjusted basic EPS (p) |
13.4 |
16.2 |
14.8 |
|
Net bank debt (£m) |
(284.8) |
(233.0) |
(258.9) |
|
Net debt (including lease liabilities) (£m) |
(1,144.0) |
(1,111.0) |
(1,127.5) |
The figures shown above are on an adjusted, post IFRS 16 basis. They include estimates from five analysts at the following institutions: Barclays, Berenberg, Deutsche Numis, JPM and RBS.
