The below consensus includes assumptions for Core Capita, excluding the Portfolio division. This data was compiled on 10 January 2024.

Core Capita (Current Group, excluding Capita Portfolio)

2023:
£m
Average
High
Low
Adjusted revenue 2,650 2,654 2,648
Adjusted PBT 58 65 45
Adjusted EBITDA 211 218 203
Reported free cash flow post lease payments* (110) (92) (124)
Net debt (pre IFRS 16) (156) (117) (174)
Net debt (post IFRS 16) (540) (515) (571)

 

2024:
£m
Average
High
Low
Adjusted revenue 2,675 2,727 2,608
Adjusted PBT 81 85 78
Adjusted EBITDA 234 239 227
Reported free cash flow post lease payments* (35) (19) (44)
Net debt (pre IFRS 16) (139) (84) (175)
Net debt (post IFRS 16) (516) (432) (573)

 

2025:
£m
Average
High
Low
Adjusted revenue 2,774 2,851 2,687
Adjusted PBT 99 110 93
Adjusted EBITDA 253 260 246
Reported free cash flow post lease payments* 33 52 19
Net debt (pre IFRS 16) (108) (36) (157)
Net debt (post IFRS 16) (481) (375) (554)

 

*Before the impact of business exits

Disclaimer: Analyst consensus is being provided on Capita’s website for informational and convenience purposes only. This analysis is based on a collation of forecasts which have been published by registered investment analysts. Capita has not endorsed, commented on or verified any individual forecasts, nor does it intend to do so in future. Accordingly, Capita makes no warranty or representation as to the accuracy of the information, the reasonableness of any assumptions or projections or the likelihood of achieving the forecasted figures. Capita does not accept any liability whatsoever in respect of the information set out in these consensus figures, nor for reliance upon, or actions taken based on, any of this information. The consensus figures are forward-looking and as such are therefore subject to risks and uncertainties that may materially affect eventual results. Although Capita may update this information on a periodic basis, it assumes no obligation to update or revise such information.

Analysts

Analysis from the following brokers is included in the collated information, based on them having published updated forecasts within the six months prior to the date on which this was updated, and which reflected the latest corporate news and information at that time:

 

Company
Name
Email
Barclays James Rose james.l.rose@barclays.com
Numis David Brockton d.brockton@numis.com
Peel Hunt Chris Bamberry christopher.bamberry@peelhunt.com
RBC Andrew Brooke andrew.brooke@rbccm.com
Shore Capital Robin Speakman robin.speakman@shorecap.co.uk

 

Last updated on: 10 January 2024

For further enquires please contact: IRteam@capita.co.uk

Scroll Top