Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  London Stock Exchange  >  Next    NXT   GB0032089863

NEXT

(NXT)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M GBP Estimates in M GBP
Fiscal Period January 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 4 137 4 118 4 221 4 333 4 432 4 541
EBITDA 946 883 884 908 913 906
Operating profit (EBIT) 828 760 762 774 777 777
Pre-Tax Profit (EBT) 790 726 723 728 731 738
Net income 635 592 590 596 600 607
P/E ratio 8,87x 12,2x 11,2x 12,6x 12,2x 11,7x
EPS ( GBp ) 432 416 433 457 474 493
Dividend per Share ( GBp ) 158 158 165 170 175 180
Yield 4,13% 3,10% 3,40% 2,94% 3,03% 3,13%
Reference price ( GBp ) 3 830,000 5 092,000 4 847,000 5 766,000 5 766,000 5 766,000
Announcement Date 03/23/2017
07:01am
03/23/2018
07:00am
03/21/2019
07:00am
- - -
Finances - Leverage
Actuals in M GBP Estimates in M GBP
Fiscal Period January 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 865 1 029 1 126 1 144 1 100 1 035
Finance - - - - - -
Operating income (EBITDA) 946 883 884 908 913 906
Leverage
(Debt/EBITDA)
0,91x 1,17x 1,27x 1,26x 1,20x 1,14x
Capital Expenditure 161 104 123 148 133 127
Book Value Per Share (BVPS) ( GBp ) 344 329 408 445 569 663
Cash Flow per Share ( GBp ) 482 432 480 480 491 512
Announcement Date 03/23/2017
07:01am
03/23/2018
07:00am
03/21/2019
07:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 7 367 M GBP -
Entreprise Value (EV) 8 511 M GBP 8 467 M GBP
Valuation 2020e 2021e
P/E ratio (Price / EPS) 12,6x 12,2x
Capitalization / Revenue 1,70x 1,66x
EV / Revenue 1,96x 1,92x
EV / EBITDA 9,38x 9,32x
Yield (DPS / Price) 2,94% 3,03%
Price to book (Price / BVPS) 13,0x 10,1x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 17,9% 17,5%
Operating Leverage (Delta EBIT / Delta Sales) 0,61x 0,17x
Net Margin (Net Profit / Revenue) 13,8% 13,5%
ROA (Net Profit / Asset) 20,9% 20,2%
ROE (Net Profit / Equities) 106% 88,1%
Rate of Dividend 37,1% 36,9%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   3,41% 3,01%
Cash Flow / Sales 14,2% 14,1%
Capital Intensity (Assets / Sales) 0,66x 0,67x
Financial Leverage (Net Debt / EBITDA) 1,26x 1,20x
EPS & Dividend