Analyst consensus
As at 19 June 2024
FY24
|
|
Low |
High |
Average (Mean) |
|
Revenue (£m) |
1,512.1 |
1,559.2 |
1,535.4 |
|
EBITDA (£m) |
266.4 |
273.2 |
269.3 |
|
EBIT (£m) |
157.1 |
168.2 |
160.0 |
|
PBT (£m) |
52.7 |
64.4 |
58.9 |
|
Net income (£m) |
37.8 |
48.3 |
43.2 |
|
Adjusted basic EPS (p) |
9.6 |
11.2 |
10.6 |
|
Adjusted diluted EPS (p) |
9.1 |
11.7 |
10.2 |
|
Net bank debt (£m) |
(308.2) |
(265.3) |
(293.9) |
|
Net debt (including lease liabilities) (£m) |
(1,196.9) |
(1,172.0) |
(1,179.3) |
FY25
|
|
Low |
High |
Average (Mean) |
|
Revenue (£m) |
1,588.3 |
1,673.9 |
1,626.5 |
|
EBITDA (£m) |
288.3 |
309.8 |
299.4 |
|
EBIT (£m) |
177.7 |
195.4 |
183.9 |
|
PBT (£m) |
76.3 |
95.9 |
83.7 |
|
Net income (£m) |
57.2 |
69.1 |
61.9 |
|
Adjusted basic EPS (p) |
14.0 |
16.2 |
15.0 |
|
Adjusted diluted EPS (p) |
13.7 |
16.5 |
15.1 |
|
Net bank debt (£m) |
(297.7) |
(208.9) |
(255.3) |
|
Net debt (including lease liabilities) (£m) |
(1,141.3) |
(1,111.0) |
(1,129.7) |
The figures shown above are on an adjusted, post IFRS 16 basis. They include estimates from seven analysts at the following institutions: Barclays, Berenberg, Deutsche Numis, JPM, Liberum, Peel Hunt and RBC.
