Analyst Consensus

£m unless statedFY 2021/22FY 2022/23FY 2023/24FY 2024/25
ReportedEstimateEstimateEstimate
Group Adjusted P&L
Total revenue10,1229,4689,5499,754
EBITDA588539562584
EBIT274220248272
EBIT margin2.7%2.3%2.6%2.8%
PBT186132162187
PAT135100123141
EPS (p)11.99.111.212.9
DPS (p)3.22.72.93.3
Group Cash Flow
Operating Cash Flow 361287317344
Capex(133)(153)(150)(151)
Exceptional cash items(33)(31)(14)(11)
Working Capital(159)12239
Mobile Network Commissions71---
Segmental Free Cash Flow 107115176

190

Cash Tax paid(18)(31)(35)(41)
Cash Interest paid(17)(22)(22)(22)
Free Cash Flow 7261118127
Dividends(46)(34)(27)(35)
Purchase of Own Shares(73)(39)(14)(19)
Pension(75)(78)(78)(78)
Other cash items-138
Movement in Cash / (Debt) (125)(89)32
Group Balance Sheet 
Closing Net Cash / (Debt) 44(45)(42)(40)
Lease Liabilities(1,263)(1,172)(1,119)(997)
Pension deficit(257)(254)(188)(38)
Segmental Summary

UK & Ireland (Electricals + Mobile)

Total revenue5,6434,9715,0025,076
EBIT1117999107
EBIT Margin %2.0%1.6%2.0%2.1%
Nordics
Total revenue4,1053,9343,9904,093
EBIT142121128140
EBIT Margin %3.5%3.1%3.2%3.4%
Greece
Total revenue554550562584
EBIT21212223
EBIT Margin %3.8%3.9%3.9%4.0%
Information correct as of 16 August 2022. This contains forecasts from the 9 (of 10) 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
2CitigroupNick Coulter
3Exane BNP ParibasWarwick Okines
4HSBCAndrew Porteous
5InvestecBen Hunt
6LiberumAdam Tomlinson
7Morgan StanleyNavina Rajan
8Numis SecuritiesSimon Bowler
9RBC Capital MarketsRichard Chamberlain
10Panmure GordonTony Shiret