James Fisher Detailed Consensus >> Group
Consensus as of: 2025-02-04

KPI[GBP m]FY 2023FY 2024 EFY 2025 EFY 2026 E
Revenue (continuing operations) Number of Estimates555
Revenue (continuing operations) Highest455.0459.5475.9
Revenue (continuing operations) Consensus (Mean)496.2446.0433.1456.1
Revenue (continuing operations) Median446.3431.3452.1
Revenue (continuing operations) Lowest433.6420.4444.1
Operating profit (continuing operations)Number of Estimates333
Operating profit (continuing operations)Highest18.527.132.7
Operating profit (continuing operations)Consensus (Mean)-18.616.123.931.2
Operating profit (continuing operations)Median15.924.730.6
Operating profit (continuing operations)Lowest13.820.030.2
Underlying operating profit (continuing operations) Number of Estimates555
Underlying operating profit (continuing operations) Highest26.128.833.5
Underlying operating profit (continuing operations) Consensus (Mean)29.624.927.232.6
Underlying operating profit (continuing operations) Median24.927.232.6
Underlying operating profit (continuing operations) Lowest23.325.031.6
Underlying operating margin % (continuing operations)Number of Estimates555
Underlying operating margin % (continuing operations)Highest6.06.87.5
Underlying operating margin % (continuing operations)Consensus (Mean)6.05.66.37.2
Underlying operating margin % (continuing operations)Median5.66.57.1
Underlying operating margin % (continuing operations)Lowest5.15.86.9
Underlying EPS Number of Estimates555
Underlying EPS Highest13.524.527.8
Underlying EPS Consensus (Mean)11.410.421.226.7
Underlying EPS Median10.020.927.4
Underlying EPS Lowest8.318.125.0
Cashflow from operating activities Number of Estimates555
Cashflow from operating activities Highest68.863.777.1
Cashflow from operating activities Consensus (Mean)37.851.356.665.5
Cashflow from operating activities Median49.156.762.4
Cashflow from operating activities Lowest37.951.059.7
Leverage (Covenant net debt / EBITDA)Number of Estimates555
Leverage (Covenant net debt / EBITDA)Highest1.81.71.5
Leverage (Covenant net debt / EBITDA)Consensus (Mean)2.81.51.41.3
Leverage (Covenant net debt / EBITDA)Median1.41.41.4
Leverage (Covenant net debt / EBITDA)Lowest1.31.11.1
Covenant Net DebtNumber of Estimates555
Covenant Net DebtHighest71.873.479.8
Covenant Net DebtConsensus (Mean)149.864.364.666.8
Covenant Net DebtMedian63.566.270.5
Covenant Net DebtLowest56.456.950.4
Capex and development spendNumber of Estimates555
Capex and development spendHighest-17.8-28.0-28.0
Capex and development spendConsensus (Mean)-31.2-27.9-31.2-35.1
Capex and development spendMedian-30.0-32.0-32.0
Capex and development spendLowest-32.0-32.5-55.0
Return on capital employed (ROCE %)Number of Estimates333
Return on capital employed (ROCE %)Highest6.07.99.6
Return on capital employed (ROCE %)Consensus (Mean)6.65.97.08.7
Return on capital employed (ROCE %)Median5.97.18.8
Return on capital employed (ROCE %)Lowest5.86.07.6
Energy RevenueNumber of Estimates555
Energy RevenueHighest229.2234.3243.7
Energy RevenueConsensus (Mean)266.5217.6201.2214.8
Energy RevenueMedian220.0192.9209.3
Energy RevenueLowest206.2183.5195.2
Energy Underlying operating profit Number of Estimates544
Energy Underlying operating profit Highest23.417.520.8
Energy Underlying operating profit Consensus (Mean)15.718.214.817.5
Energy Underlying operating profit Median17.614.216.7
Energy Underlying operating profit Lowest11.213.316.0
Defence Revenue Number of Estimates555
Defence Revenue Highest76.981.588.6
Defence Revenue Consensus (Mean)72.575.278.883.2
Defence Revenue Median75.478.483.1
Defence Revenue Lowest74.075.878.1
Defence Underlying operating profit Number of Estimates544
Defence Underlying operating profit Highest2.34.05.8
Defence Underlying operating profit Consensus (Mean)1.50.73.35.0
Defence Underlying operating profit Median0.03.65.0
Defence Underlying operating profit Lowest-1.02.04.3
Maritime Transport RevenueNumber of Estimates555
Maritime Transport RevenueHighest157.1160.2165.8
Maritime Transport RevenueConsensus (Mean)157.2153.3153.1158.0
Maritime Transport RevenueMedian153.3150.3155.6
Maritime Transport RevenueLowest150.9147.5151.6
Maritime Transport underlying operating profitNumber of Estimates544
Maritime Transport underlying operating profitHighest23.325.032.6
Maritime Transport underlying operating profitConsensus (Mean)23.319.322.825.9
Maritime Transport underlying operating profitMedian17.922.924.2
Maritime Transport underlying operating profitLowest15.620.522.4
Disclaimer

This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.