NEXT plc (NXT)

Basic

  • Market Cap

    £9,804.63M

  • EV

    £11.49B

  • Shares Out

    121.07M

  • Revenue

    £5,171M

  • Employees

    32,324

Margins

  • Gross

    44.76%

  • EBITDA

    20.61%

  • Operating

    18.57%

  • Pre-Tax

    17.1%

  • Net

    13.63%

  • FCF

    17.39%

Returns (5Yr Avg)

  • ROA

    13.2%

  • ROE

    98.16%

  • ROCE

    30.58%

  • ROIC

    20.35%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    £77.35

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    £42.26

  • Earnings (Dil)

    £5.73

  • FCF

    £7.31

  • Book Value

    £9.06

Growth (CAGR)

  • Rev 3Yr

    12.99%

  • Rev 5Yr

    4.5%

  • Rev 10Yr

    3.69%

  • Dil EPS 3Yr

    30.68%

  • Dil EPS 5Yr

    6.06%

  • Dil EPS 10Yr

    5.74%

  • Rev Fwd 2Yr

    2.78%

  • EBITDA Fwd 2Yr

    3.66%

  • EPS Fwd 2Yr

    1.2%

  • EPS LT Growth Est

    21%

Dividends

  • Yield

    —

  • Payout

    35.75%

  • DPS

    £2.06

  • DPS Growth 3Yr

    53.01%

  • DPS Growth 5Yr

    5.18%

  • DPS Growth 10Yr

    6.48%

  • DPS Growth Fwd 2Yr

    3.27%

Select a metric from the list below to chart it

Jan '14
Jan '16
Jan '18
Jan '20
Jan '22
LTM
Metric
Jan '14
Jan '15
Jan '16
Jan '17
Jan '18
Jan '19
Jan '20
Jan '21
Jan '22
Jan '23
LTM

Revenues

3,917.1

3,997.5

3,284.1

4,625.9

5,034.0

5,171.0

Interest And Invest. Income

250.3

268.7

250.3

—

—

—

Total Revenues

4,167.4

4,266.2

3,534.4

4,625.9

5,034.0

5,171.0

Total Revenues % Chg.

1.9%

2.4%

-17.2%

30.9%

8.8%

5.8%

Cost of Goods Sold, Total

2,562.2

2,584.2

2,295.0

2,641.4

2,827.7

2,856.4

Gross Profit

1,605.2

1,682.0

1,239.4

1,984.5

2,206.3

2,314.6

Selling General & Admin Expenses, Total

712.9

784.7

834.4

1,074.0

1,231.8

1,337.7

Provision for Bad Debts

52.7

41.5

54.8

28.6

31.0

31.0

Other Operating Expenses

—

—

—

—

—

-14.4

Other Operating Expenses, Total

765.6

826.2

889.2

1,102.6

1,262.8

1,354.3

Operating Income

839.6

855.8

350.2

881.9

943.5

960.3

Interest Expense, Total

-107.9

-105.4

-102.8

-86.5

-77.9

-82.3

Interest And Investment Income

0.2

0.2

0.6

4.2

5.7

7.1

Net Interest Expenses

-107.7

-105.2

-102.2

-82.3

-72.2

-75.2

Income (Loss) On Equity Invest.

0.1

-0.4

0.5

4.8

14.3

15.6

Currency Exchange Gains (Loss)

1.4

-1.5

-1.3

2.5

-16.3

-16.3

Other Non Operating Income (Expenses)

0.2

-0.2

0.1

—

—

—

EBT, Excl. Unusual Items

733.6

748.5

247.3

806.9

869.3

884.4

Other Unusual Items

—

—

95.1

16.2

—

—

EBT, Incl. Unusual Items

733.6

748.5

342.4

823.1

869.3

884.4

Income Tax Expense

134.5

138.3

55.7

145.6

158.6

183.9

Earnings From Continuing Operations

599.1

610.2

286.7

677.5

710.7

700.5

Minority Interest

—

—

—

—

1.0

4.5

Net Income

599.1

610.2

286.7

677.5

711.7

705.0

Net Income to Common Incl Extra Items

599.1

610.2

286.7

677.5

711.7

705.0

Net Income to Common Excl. Extra Items

599.1

610.2

286.7

677.5

711.7

705.0

Total Shares Outstanding

133.1

127.8

128.0

127.5

122.8

121.7

Weighted Avg. Shares Outstanding

135.6

129.2

128.4

127.6

124.1

122.4

Weighted Avg. Shares Outstanding Dil

136.3

130.2

129.2

129.3

124.7

123.0

EPS

4.4

4.7

2.2

5.3

5.7

5.8

EPS Diluted

4.4

4.7

2.2

5.2

5.7

5.7

EBITDA

960.0

975.0

467.6

986.1

1,044.7

1,066.0