Analyst consensus
As at 19 December 2024
FY24
|
|
Low |
High |
Average (Mean) |
|
Revenue (£m) |
1,512.8 |
1,536.1 |
1,525.8 |
|
EBITDA (£m) |
261.4 |
270.8 |
267.6 |
|
EBIT (£m) |
154.0 |
161.4 |
158.2 |
|
PBT (£m) |
52.4 |
64.4 |
57.2 |
|
Net income (£m) |
38.0 |
48.3 |
42.0 |
|
Adjusted basic EPS (p) |
9.4 |
12.0 |
10.3 |
|
Adjusted diluted EPS (p) |
9.1 |
11.7 |
10.2 |
|
Net bank debt (£m) |
(315.2) |
(285.2) |
(301.1) |
|
Net debt (including lease liabilities) (£m) |
(1,197.3) |
(1,172.2) |
(1,185.4) |
FY25
|
|
Low |
High |
Average (Mean) |
|
Revenue (£m) |
1,602.9 |
1,634.6 |
1,619.4 |
|
EBITDA (£m) |
291.4 |
308.0 |
297.8 |
|
EBIT (£m) |
174.8 |
193.5 |
182.7 |
|
PBT (£m) |
72.4 |
89.1 |
82.2 |
|
Net income (£m) |
54.3 |
65.1 |
60.4 |
|
Adjusted basic EPS (p) |
12.8 |
15.5 |
14.0 |
|
Adjusted diluted EPS (p) |
12.8 |
15.5 |
14.4 |
|
Net bank debt (£m) |
(306.1) |
(231.4) |
(259.7) |
|
Net debt (including lease liabilities) (£m) |
(1,162.3) |
(1,122.0) |
(1,138.4) |
The figures shown above are on an adjusted, post IFRS 16 basis. They include estimates from seven analysts at the following institutions: Berenberg, Deutsche Numis, Jeffries, JPM, Liberum, Peel Hunt and RBC.
