Analyst Consensus

£m unless statedFY 2020/21FY 2021/22FY 2022/23FY 2023/24
ReportedEstimateEstimateEstimate
Group Adjusted P&L
Total revenue10,3309,6879,7489,845
EBITDA598600676701
EBIT262264327346
EBIT margin2.5%2.7%3.4%3.5%
PBT156171236255
PAT123132182196
EPS (p)10.711.215.716.9
DPS (p)3.03.95.05.4
Group Cash Flow
Operating Cash Flow338324408434
Capex(122)(181)(167)(162)
Exceptional cash items(173)(89)(13)(9)
Working Capital63520(18)
Mobile Network Commissions391595044
Segmental Free Cash Flow497118298290
Cash Tax paid(35)(35)(49)(55)
Cash Interest paid(24)(31)(32)(32)
Free Cash Flow43852217203
Dividends0(44)(48)(50)
Purchase of Own Shares(13)(13)(23)(2)
Pension(47)(75)(80)(80)
Other cash items(5)(3)35
Movement in Cash / (Debt)373(83)6976
Group Balance Sheet
Closing Net Cash / (Debt)16986155231
Lease Liabilities(1,322)(1,270)(1,221)(1,170)
Pension deficit(482)(430)(365)(296)
Segmental Summary
UK & Ireland (Electricals + Mobile)
Total revenue5,6285,1205,0935,098
EBIT92105160175
EBIT Margin %1.6%2.1%3.1%3.4%
Nordics
Total revenue4,1864,0394,1154,196
EBIT151138145149
EBIT Margin %3.6%3.4%3.5%3.6%
Greece
Total revenue516528540551
EBIT19212222
EBIT Margin %3.7%3.9%4.0%4.0%
Information correct as of 1 December 2021. Contains forecasts from all 9 covering analysts

Disclaimer

The above is an average of the most recent published forecasts that have been provided to Currys plc by registered investment analysts. This average is not endorsed by Currys plc, nor does Currys plc assume any obligation to update or revise them after the date above.

Currys plc is covered by the following banks and analysts

Bank/Institution

Analyst

Barclays

Nicolas Champ

Citigroup

Nick Coulter

Exane BNP Paribas

Warwick Okines

HSBC

Andrew Porteous

Investec

Ben Hunt

Liberum

Adam Tomlinson

Numis Securities

Simon Bowler

RBC Capital Markets

Richard Chamberlain

Panmure Gordon

Tony Shiret