Analyst Consensus

£m unless statedFY 2021/22FY 2022/23FY 2023/24FY 2024/25
ReportedEstimateEstimateEstimate
Group Adjusted P&L
Total revenue10,1449,4369,3669,511
EBITDA594511530558
EBIT280193220249
EBIT margin2.8%2.1%2.3%2.6%
PBT192103130160
PAT1408098121
EPS (p)11.97.18.710.8
DPS (p)3.22.82.93.4
Group Cash Flow
Operating Cash Flow 375254282315
Capex(133)(120)(141)(147)
Exceptional cash items(23)000
Working Capital(183)(38)(5)4
Mobile Network Commissions71(5)00
Segmental Free Cash Flow 10790136172
Cash Tax paid(18)(29)(28)(36)
Cash Interest paid(17)(25)(24)(25)
Free Cash Flow 723584112
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)(103)(22)(59)
Group Balance Sheet
Closing Net Cash / (Debt) 44(59)(81)(139)
Lease Liabilities(1,263)(984)(940)(896)
Pension deficit(257)(153)(83)(13)
Segmental Summary
UK & Ireland (Electricals + Mobile)
Total revenue5,4855,0184,9124,954
EBIT111138146155
EBIT Margin %2.0%2.8%3.0%3.1%
Nordics
Total revenue4,1053,8253,8363,917
EBIT142415675
EBIT Margin %3.5%1.1%1.5%1.9%
Greece
Total revenue554593619640
EBIT21141819
EBIT Margin %3.8%2.4%2.9%3.0%
Information correct as of 1st Feb 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