Analyst Consensus

£m unless statedFY 2020/21FY 2021/22FY 2022/23FY 2023/24
ReportedEstimateEstimateEstimate
Group Adjusted P&L
Total revenue10,3309,8799,3189,324
EBITDA598561545565
EBIT262245234253
EBIT margin2.5%2.5%2.5%2.7%
PBT156152145165
PAT123115110124
EPS (p)10.79.99.911.2
DPS (p)3.03.13.23.3
Group Cash Flow
Operating Cash Flow 338308301329
Capex(122)(170)(158)(150)
Exceptional cash items(173)(60)(16)(8)
Working Capital6364(12)16
Mobile Network Commissions391101515
Segmental Free Cash Flow 497152129

202

Cash Tax paid(35)(29)(31)

(36)

Cash Interest paid(24)(36)(35)(34)
Free Cash Flow 4388663131
Dividends0(48)(44)(30)
Purchase of Own Shares(13)(32)(39)(3)
Pension(47)(78)(78)(78)
Other cash items(5)2095
Movement in Cash / (Debt) 373(52)(88)26
Group Balance Sheet 
Closing Net Cash / (Debt) 1691172955
Lease Liabilities(1,322)(1,239)(1,203)(1,159)
Pension deficit(482)(424)(365)(307)
Segmental Summary

UK & Ireland (Electricals + Mobile)

Total revenue5,6285,2754,8854,862
EBIT929096112
EBIT Margin %1.6%1.7%2.0%2.3%
Nordics
Total revenue4,1864,0593,8953,914
EBIT151131116118
EBIT Margin %3.6%3.2%3.0%3.0%
Greece
Total revenue516545538547
EBIT19232223
EBIT Margin %3.7%4.3%4.2%4.2%
Information correct as of 26 May 2022. This contains forecasts from the 6 (of 9) covering analysts who have updated forecasts since the start of the Ukraine war.

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