Analyst consensus
As at 9 May 2024
FY24
|
|
Low |
High |
Average (Mean) |
|
Revenue (£m) |
1,510.3 |
1,559.0 |
1,533.1 |
|
EBITDA (£m) |
266.4 |
275.0 |
270.0 |
|
EBIT (£m) |
157.1 |
164.1 |
160.4 |
|
PBT (£m) |
52.7 |
62.4 |
58.5 |
|
Net income (£m) |
37.8 |
45.0 |
42.6 |
|
Adjusted basic EPS (p) |
9.6 |
11.1 |
10.6 |
|
Adjusted diluted EPS (p) |
9.1 |
10.7 |
9.7 |
|
Net bank debt (£m) |
(307.0) |
(264.1) |
(288.4) |
|
Net debt (including lease liabilities) (£m) |
(1,196.0) |
(1,172.0) |
(1,183.2) |
FY25
|
|
Low |
High |
Average (Mean) |
|
Revenue (£m) |
1,588.3 |
1,674.0 |
1,624.9 |
|
EBITDA (£m) |
293.6 |
309.8 |
300.3 |
|
EBIT (£m) |
177.7 |
195.4 |
184.1 |
|
PBT (£m) |
76.3 |
95.9 |
83.7 |
|
Net income (£m) |
57.2 |
69.1 |
61.7 |
|
Adjusted basic EPS (p) |
14.0 |
16.2 |
14.9 |
|
Adjusted diluted EPS (p) |
13.7 |
16.5 |
15.0 |
|
Net bank debt (£m) |
(284.8) |
(207.0) |
(240.6) |
|
Net debt (including lease liabilities) (£m) |
(1,141.0) |
(1,111.0) |
(1,128.9) |
The figures shown above are on an adjusted, post IFRS 16 basis. They include estimates from six analysts at the following institutions: Barclays, Berenberg, Deutsche Numis, JPM, Liberum and RBC.
