Analyst Consensus

£m unless statedFY 2021/22FY 2022/23FY 2023/24FY 2024/25
ReportedEstimateEstimateEstimate
Group Adjusted P&L
Total revenue10,1229,4349,4779,668
EBITDA588530557577
EBIT274210240263
EBIT margin2.7%2.2%2.5%2.7%
PBT186121152176
PAT13593116134
EPS (p)11.98.410.612.2
DPS (p)3.22.72.93.3
Group Cash Flow
Operating Cash Flow 361279314341
Capex(133)(152)(149)(150)
Exceptional cash items(33)(35)(15)(14)
Working Capital(159)72413
Mobile Network Commissions71000
Segmental Free Cash Flow 10798173190
Cash Tax paid(18)(28)(33)(39)
Cash Interest paid(17)(22)(23)(23)
Free Cash Flow 7248116128
Dividends(46)(33)(27)(35)
Purchase of Own Shares(73)(40)(13)(17)
Pension(75)(78)(78)(78)
Other cash items-(2)(0)3
Movement in Cash / (Debt) (125)(104)(1)1
Group Balance Sheet
Closing Net Cash / (Debt) 44(60)(62)(61)
Lease Liabilities(1,263)(1,213)(1,166)(1,111)
Pension deficit(257)(245)(176)(44)
Segmental Summary

UK & Ireland (Electricals + Mobile)

Total revenue5,6434,9934,9775,045
EBIT1117896107
EBIT Margin %2.0%1.6%1.9%2.1%
Nordics
Total revenue4,1053,9013,9644,058
EBIT142112123134
EBIT Margin %3.5%2.9%3.1%3.3%
Greece
Total revenue554548558577
EBIT21212223
EBIT Margin %3.8%3.9%4.0%3.9%
Information correct as of 2 December 2022. This contains forecasts from the 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