Digital Look

Welcome to Digital Look++,
you are not logged in

Next (NXTL)

9,394.00p

	£ (Millions)	£ (Millions)	£ (Millions)	£ (Millions)	£ (Millions)
	27-Jan-24	28-Jan-23	29-Jan-22	30-Jan-21	25-Jan-20
Continuing Operations
Revenue	5,491.00	5,034.00	4,376.50	3,284.10	3,997.50

EBITDA	1,015.80	869.30	1,122.40	703.90	854.30
Depreciation & Amortisation	n/a	n/a	(221.80)	(255.60)	n/a

Operating Profit/(Loss)	1,015.80	869.30	900.60	448.30	854.30
Interest Payable	n/a	n/a	(86.50)	(102.70)	(105.60)
Interest Receivable/Investment Income	n/a	n/a	4.20	0.60	0.20

Group Profit after Interest	1,015.80	869.30	818.30	346.20	748.90
Share of Assoc Cos/JV Profits	n/a	n/a	4.80	0.50	(0.40)

Profit Before Tax	1,015.80	869.30	823.10	346.70	748.50
Tax	(215.30)	(158.60)	(145.60)	(55.70)	(138.30)

Profit After Tax	800.50	710.70	677.50	291.00	610.20

Discontinued Operations
Profit After Tax	n/a	n/a	n/a	n/a	n/a

PROFIT FOR PERIOD	800.50	710.70	677.50	291.00	610.20

Attributable to:
Equity Holders of Parent Company	802.30	711.70	677.50	291.00	610.20
Minority Interests	1.80	1.00	n/a	n/a	n/a

Equity Dividends	_cn/a	_cn/a	_cn/a	_cn/a	_cn/a
Retained Profit/(Loss) for the Financial Year	_c802.30	_c711.70	_c677.50	_c291.00	_c610.20

Per Share Record - Normalised	27-Jan-24	28-Jan-23	29-Jan-22	30-Jan-21	25-Jan-20
Continuing EPS
Earnings per Share - Basic	661.42p	573.49p	530.96p	226.64p	472.29p
Earnings per Share - Diluted	655.47p	570.73p	523.98p	225.23p	468.66p
Earnings per Share - Adjusted	661.60p	573.40p	530.80p	223.30p	472.40p
Continuing and Discontinued EPS
Earnings per Share - Basic	661.42p	573.49p	530.96p	2.29p	472.29p
Earnings per Share - Diluted	655.47p	570.73p	523.98p	2.27p	468.66p
Earnings per Share - Adjusted	661.60p	573.40p	530.80p	223.30p	472.40p

Dividend per Share	207.00p	206.00p	127.00p	n/a	57.50p

Key Financals	27-Jan-24	28-Jan-23	29-Jan-22	30-Jan-21	25-Jan-20
Shares in Issue (millions)
Shares in Issue - Year End	127.42	129.26	132.77	132.95	133.23
Weighted Average	121.30	124.10	127.60	128.40	129.20
Diluted	122.40	124.70	129.30	129.20	130.20

Performance Ratios
Continuing Operations
Operating Margin	18.50%	17.27%	20.58%	13.65%	21.37%
Return on Capital Employed	35.04%	29.19%	29.60%	0.15%	29.41%
Continuing Operations & Discontinued Operations
Return on Equity	51.29%	59.59%	65.66%	0.43%	133.00%

Financial Status
Continuing Operations
Interest Cover - Continuing	n/a	n/a	10.52	4.38	8.09
Revenue per Share	4,526.79p	4,056.41p	3,429.86p	25.82p	3,094.04p
Pre-Tax Profit Per Share - Continuing	837.43p	700.48p	645.06p	2.73p	579.33p

Market Data
Continuing Operations
Earnings Per Share Growth - Basic	15%	8%	134%	-52%	7%
Earnings Per Share Growth - Diluted	15%	9%	133%	-52%	7%
PE Ratio - Company Adjusted	12.9	11.6	14.3	34.1	15.3
PEG - Company Adjusted	0.9	1.4	0.1	n/a	2.2
Dividend Cover	3.20	2.78	4.18	n/a	8.21
Continuing Operations & Discontinued Operations
Earnings per Share - Company Adjusted	15%	8%	23,106%	-100%	328%
Earnings per Share - Diluted	15%	9%	22,943%	-100%	327%
PE Ratio - Company Adjusted	12.9	11.6	14.3	3,380.2	15.3
PEG - Company Adjusted	0.9	1.4	0.0	n/a	0.0
Dividend Cover	3.20	2.78	4.18	n/a	8.21

Market Capitalisation £ (Millions)	10,841.26	8,562.38	10,066.76	10,282.28	9,619.13
Dividend per Share	207.00p	206.00p	127.00p	n/a	57.50p
Dividend Yield	2.4%	3.1%	1.7%	0.0%	0.8%
Dividend per Share Growth	0.49%	62.20%	n/a	n/a	(65.15%)

* GAAP

a. Includes discontinued activities

b. Includes preference dividends

c. Not disclosed under IFRS

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 5 minutes.

Note 2: Forecast figures based on normalised accounts.