Analyst Consensus

£m unless statedFY 2021/22FY 2022/23FY 2023/24FY 2024/25
ReportedEstimateEstimateEstimate
Group Adjusted P&L
Total revenue10,1449,4329,3629,506
EBITDA594512532560
EBIT280194221250
EBIT margin2.8%2.1%2.4%2.6%
PBT192104131162
PAT1408199122
EPS (p)11.97.28.810.9
DPS (p)3.22.82.93.4
Group Cash Flow
Operating Cash Flow 375255283316
Capex(133)(120)(141)(147)
Exceptional cash items(23)(37)(13)0
Working Capital(183)(13)194
Mobile Network Commissions71(5)00
Segmental Free Cash Flow 10780148174
Cash Tax paid(18)(30)(28)(36)
Cash Interest paid(17)(25)(24)(25)
Free Cash Flow 722596113
Dividends(46)(36)(29)(32)
Purchase of Own Shares(73)(28)(5)(5)
Pension(78)(78)(78)(78)
Other cash items046(55)
Movement in Cash / (Debt) (125)(113)(10)(57)
Group Balance Sheet
Closing Net Cash / (Debt) 44(69)(79)(136)
Lease Liabilities(1,263)(984)(940)(896)
Pension deficit(257)(153)(83)(13)
Segmental Summary
UK & Ireland (Electricals + Mobile)
Total revenue5,4855,0194,9124,954
EBIT117143150159
EBIT Margin %2.1%2.8%3.1%3.2%
Nordics
Total revenue4,1053,8203,8313,912
EBIT142375372
EBIT Margin %3.5%1.0%1.4%1.8%
Greece
Total revenue554593619640
EBIT21141819
EBIT Margin %3.8%2.4%2.9%3.0%
Information correct as of 20 March 2023. Contains forecasts from 10 of 11 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 / INSTITUTIONANALYST
1BarclaysNicolas Champ
2BerenbergMichael Benedict
3CitigroupNick Coulter
4Exane BNP ParibasWarwick Okines
5HSBCPaul Rossington
6InvestecBen Hunt
7LiberumAdam Tomlinson
8Morgan StanleyNavina Rajan
9Numis SecuritiesSimon Bowler
10RBC Capital MarketsRichard Chamberlain
11Panmure GordonTony Shiret