AI 銘柄分析 · 10年
Pearson plc
PSON · GBP · 分析基準日 2026-11-06
信頼性のある検定・資格認証に競争優位。ただし教科書と英語試験の構造リスク、成長投資、未確定のWorkera価格・従業員信託株を厳格に扱う。
AIによるシナリオ分析です。基準日以降の出来事、株価や為替の変化は個別に確認が必要です。各数値は元の分析の単位と前提に従います。
分析の要約
IFRS純利益にSBC費用を含め、資産化された商品開発費・ソフトウェア・設備更新、リース、運転資本、実際の会社資金EBT市場買付を反映した事業所有者CF評価。終価は2037持続CFの現在化。 基準日は2026年11月6日、終値12.95 GBP。Workeraの買収完了時期と対価、基準日時点の現金・負債は公表済み実績ではなくシナリオ上の仮定です。将来の配当・買戻し・利益は予測であり、実際の結果を保証しません。財務情報の出典はPearsonの2026年上期報告と9か月営業概況、終値はYahoo Finance等の二次情報です。
事業
2026上期事業: A&Q 803m/調整営業益157m、VL 280m/49m、英語166m/-2m、Enterprise180m/51m、高等教育350m/21m。2027から4区分再編、事業ドライバーは5旧区分で一貫して予測。
競争力・事業の質
試験問題・資格制度・不正防止、州・大学との認証・導入変更コストは堀。米州契約入替、教育予算、教材生成AI、PTE移民政策、Workera技術と統合リスクに注意。
業界と環境
認証・職業資格は中長期構造需要。米教育/入学デジタル教材は循環・AI・公共調達に敏感。学習市場の市場規模だけで利益率の恒久化を正当化しない。
財務・資本配分
2026H1買戻し350mGBPは基準日前完了し将来受取に入れない。会社-funded EBT市場買付は法人キャッシュ流出と比例売却代金を1回ずつ対応。SBCの会計費用、持分決済資本組入、株式交付と有償社員発行を分離。
評価の前提と確認
相対PER、株価目標、直近騰落から終価を逆算しない。2026-11-06終値12.95GBPは初期支出のみ。2037FCFF、再投資、恒久成長、9.5%資本コスト、残存旧株主持分から独立に算定。
資本コストの前提
- 資本コスト
- 9.50%
- interpretation
consistent analyst hurdle for terminal operating FCFF and time-discounted equity cash flows; not an observed WACC; apply same to all cases
- discount_day_basis
- 365.25
事業別データ
事業別の内訳と、収録されている年度別データを確認できます。
10年のシナリオ
シナリオごとの確率、期間内の株主還元・追加負担、終価です。金額は億GBP。株主の範囲や受取時点は各分析の前提を確認してください。
| シナリオ | 確率 | 株主還元・追加負担 | 終価 |
|---|---|---|---|
| 構造的優位強化 | 10.0% | 46.43 | 243.76 |
| 強気 | 20.0% | 40.01 | 165.67 |
| 中立 | 40.0% | 32.82 | 118.21 |
| 弱気 | 20.0% | 23.54 | 49.12 |
| 構造危機 | 10.0% | 16.22 | 11.73 |
構造的優位強化（確率 10.0%）
試験基盤とAI能力証明が国際標準化、利益率改善。Workera統合成功。
確率の根拠
分析者による主観的配分。会社ガイダンスではない。
事業別の前提
- 1
内容を開く
- 名称
Assessment & Qualifications
- 数量
- 1
- 価格・単価
- 31.050561046881
- 営業利益
- 未確認
- 2
内容を開く
- 名称
Virtual Learning
- 数量
- 1
- 価格・単価
- 15.128687766174
- 営業利益
- 未確認
- 3
内容を開く
- 名称
English Language Learning
- 数量
- 1
- 価格・単価
- 6.2108421192926
- 営業利益
- 未確認
- 4
内容を開く
- 名称
Enterprise Learning & Skills
- 数量
- 1
- 価格・単価
- 5.6095783666881
- 営業利益
- 未確認
- 5
内容を開く
- 名称
Higher Education
- 数量
- 1
- 価格・単価
- 31.478618476977
- 営業利益
- 未確認
日付別キャッシュフロー
- 1
内容を開く
- year
- 0.068446269678
- 想定日
2026-12-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 15000
- employee_subscription_cash_company_oku
- 0.00105
- 2
内容を開く
- year
- 0.093086926762
- 想定日
2026-12-10
- date_status
forecast_unannounced
- 種類
workera_acquisition_close
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- assumed_acquisition_price_oku
- 1.2
- status_as_of_basis
signed_not_closed
- 3
内容を開く
- year
- 0.106776180698
- 想定日
2026-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.0836935574
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.99997497207
- company_outflow_oku
- 0.0836956522
- execution_price_gbp_assumed
- 13.024246
- 4
内容を開く
- year
- 0.120465434634
- 想定日
2026-12-20
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 642614.203769
- 5
内容を開く
- year
- 0.150581793292
- 想定日
2026-12-31
- date_status
forecast_unannounced
- 種類
its_workera_purchase_price_allocation_recheck
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 6
内容を開く
- year
- 0.303901437372
- 想定日
2027-02-25
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2026_final
- per_share_gbp
- 0.177
- 7
内容を開く
- year
- 0.361396303901
- 想定日
2027-03-18
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2026_final
- payment_date
2027-05-07
- per_share_gbp
- 0.177
- assumed_ex_date_model_context
2027-03-18
- 8
内容を開く
- year
- 0.364134154689
- 想定日
2027-03-19
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2026_final
- per_share_gbp
- 0.177
- 9
内容を開く
- year
- 0.498288843258
- 想定日
2027-05-07
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.0596509284
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2027-03-18
- record_date
2027-03-19
- div_id
FY2026_final
- per_share_gbp
- 0.177
- 10
内容を開く
- year
- 0.605065023956
- 想定日
2027-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.4518742493
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998902778705
- company_outflow_oku
- 0.4523706
- execution_price_gbp_assumed
- 13.376393
- 11
内容を開く
- year
- 0.673511293634
- 想定日
2027-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.2475312521
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998902778705
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 13.425503
- 12
内容を開く
- year
- 0.728268309377
- 想定日
2027-07-30
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2027_interim
- per_share_gbp
- 0.08774
- 13
内容を開く
- year
- 0.76386036961
- 想定日
2027-08-12
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2027_interim
- payment_date
2027-09-13
- per_share_gbp
- 0.08774
- assumed_ex_date_model_context
2027-08-12
- 14
内容を開く
- year
- 0.766598220397
- 想定日
2027-08-13
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2027_interim
- per_share_gbp
- 0.08774
- 15
内容を開く
- year
- 0.851471594798
- 想定日
2027-09-13
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.5076232212
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2027-08-12
- record_date
2027-08-13
- div_id
FY2027_interim
- per_share_gbp
- 0.08774
- 16
内容を開く
- year
- 0.985626283368
- 想定日
2027-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 17
内容を開く
- year
- 1.106091718001
- 想定日
2027-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 3381857.885776
- 18
内容を開く
- year
- 1.300479123888
- 想定日
2028-02-24
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2027_final
- per_share_gbp
- 0.18939
- 19
内容を開く
- year
- 1.357973990418
- 想定日
2028-03-16
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2027_final
- payment_date
2028-05-05
- per_share_gbp
- 0.18939
- assumed_ex_date_model_context
2028-03-16
- 20
内容を開く
- year
- 1.360711841205
- 想定日
2028-03-17
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2027_final
- per_share_gbp
- 0.18939
- 21
内容を開く
- year
- 1.494866529774
- 想定日
2028-05-05
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.0957232944
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2028-03-16
- record_date
2028-03-17
- div_id
FY2027_final
- per_share_gbp
- 0.18939
- 22
内容を開く
- year
- 1.607118412047
- 想定日
2028-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.490786477
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.992848456141
- company_outflow_oku
- 0.4943216399
- execution_price_gbp_assumed
- 14.113646
- 23
内容を開く
- year
- 1.675564681725
- 想定日
2028-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.2339090263
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.992848456141
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 14.165463
- 24
内容を開く
- year
- 1.724845995893
- 想定日
2028-07-28
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2028_interim
- per_share_gbp
- 0.0938818
- 25
内容を開く
- year
- 1.760438056126
- 想定日
2028-08-10
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2028_interim
- payment_date
2028-09-11
- per_share_gbp
- 0.0938818
- assumed_ex_date_model_context
2028-08-10
- 26
内容を開く
- year
- 1.763175906913
- 想定日
2028-08-11
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2028_interim
- per_share_gbp
- 0.0938818
- 27
内容を開く
- year
- 1.848049281314
- 想定日
2028-09-11
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.5250869477
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2028-08-10
- record_date
2028-08-11
- div_id
FY2028_interim
- per_share_gbp
- 0.0938818
- 28
内容を開く
- year
- 1.987679671458
- 想定日
2028-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 29
内容を開く
- year
- 2.108145106092
- 想定日
2028-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 3502437.535361
- 30
内容を開く
- year
- 2.297056810404
- 想定日
2029-02-22
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2028_final
- per_share_gbp
- 0.2026473
- 31
内容を開く
- year
- 2.354551676934
- 想定日
2029-03-15
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2028_final
- payment_date
2029-05-04
- per_share_gbp
- 0.2026473
- assumed_ex_date_model_context
2029-03-15
- 32
内容を開く
- year
- 2.357289527721
- 想定日
2029-03-16
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2028_final
- per_share_gbp
- 0.2026473
- 33
内容を開く
- year
- 2.49144421629
- 想定日
2029-05-04
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.1334193872
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2029-03-15
- record_date
2029-03-16
- div_id
FY2028_final
- per_share_gbp
- 0.2026473
- 34
内容を開く
- year
- 2.60643394935
- 想定日
2029-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.5324963504
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.986452695374
- company_outflow_oku
- 0.5398093116
- execution_price_gbp_assumed
- 14.889351
- 35
内容を開く
- year
- 2.674880219028
- 想定日
2029-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.2195185646
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.986452695374
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 14.944016
- 36
内容を開く
- year
- 2.721423682409
- 想定日
2029-07-27
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2029_interim
- per_share_gbp
- 0.10045353
- 37
内容を開く
- year
- 2.757015742642
- 想定日
2029-08-09
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2029_interim
- payment_date
2029-09-10
- per_share_gbp
- 0.10045353
- assumed_ex_date_model_context
2029-08-09
- 38
内容を開く
- year
- 2.759753593429
- 想定日
2029-08-10
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2029_interim
- per_share_gbp
- 0.10045353
- 39
内容を開く
- year
- 2.84462696783
- 想定日
2029-09-10
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.5433308754
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2029-08-09
- record_date
2029-08-10
- div_id
FY2029_interim
- per_share_gbp
- 0.10045353
- 40
内容を開く
- year
- 2.986995208761
- 想定日
2029-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 41
内容を開く
- year
- 3.107460643395
- 想定日
2029-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 3625472.398758
- 42
内容を開く
- year
- 3.31279945243
- 想定日
2030-02-28
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2029_final
- per_share_gbp
- 0.21683261
- 43
内容を開く
- year
- 3.37029431896
- 想定日
2030-03-21
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2029_final
- payment_date
2030-05-03
- per_share_gbp
- 0.21683261
- assumed_ex_date_model_context
2030-03-21
- 44
内容を開く
- year
- 3.373032169747
- 想定日
2030-03-22
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2029_final
- per_share_gbp
- 0.21683261
- 45
内容を開く
- year
- 3.488021902806
- 想定日
2030-05-03
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.1727995725
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2030-03-21
- record_date
2030-03-22
- div_id
FY2029_final
- per_share_gbp
- 0.21683261
- 46
内容を開く
- year
- 3.605749486653
- 想定日
2030-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.5771623981
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.979706724637
- company_outflow_oku
- 0.5891175222
- execution_price_gbp_assumed
- 15.70769
- 47
内容を開く
- year
- 3.674195756331
- 想定日
2030-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.2043401304
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.979706724637
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 15.765359
- 48
内容を開く
- year
- 3.718001368925
- 想定日
2030-07-26
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2030_interim
- per_share_gbp
- 0.10748527
- 49
内容を開く
- year
- 3.753593429158
- 想定日
2030-08-08
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2030_interim
- payment_date
2030-09-09
- per_share_gbp
- 0.10748527
- assumed_ex_date_model_context
2030-08-08
- 50
内容を開く
- year
- 3.756331279945
- 想定日
2030-08-09
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2030_interim
- per_share_gbp
- 0.10748527
- 51
内容を開く
- year
- 3.841204654346
- 想定日
2030-09-09
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.5623858248
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2030-08-08
- record_date
2030-08-09
- div_id
FY2030_interim
- per_share_gbp
- 0.10748527
- 52
内容を開く
- year
- 3.986310746064
- 想定日
2030-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 53
内容を開く
- year
- 4.106776180698
- 想定日
2030-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 3750503.951924
- 54
内容を開く
- year
- 4.309377138946
- 想定日
2031-02-27
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2030_final
- per_share_gbp
- 0.23201089
- 55
内容を開く
- year
- 4.366872005476
- 想定日
2031-03-20
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2030_final
- payment_date
2031-05-02
- per_share_gbp
- 0.23201089
- assumed_ex_date_model_context
2031-03-20
- 56
内容を開く
- year
- 4.369609856263
- 想定日
2031-03-21
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2030_final
- per_share_gbp
- 0.23201089
- 57
内容を開く
- year
- 4.484599589322
- 想定日
2031-05-02
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.2139303779
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2031-03-20
- record_date
2031-03-21
- div_id
FY2030_final
- per_share_gbp
- 0.23201089
- 58
内容を開く
- year
- 4.605065023956
- 想定日
2031-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.6249495684
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.972603310223
- company_outflow_oku
- 0.6425534047
- execution_price_gbp_assumed
- 16.571005
- 59
内容を開く
- year
- 4.673511293634
- 想定日
2031-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.188357448
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.972603310223
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 16.631844
- 60
内容を開く
- year
- 4.714579055441
- 想定日
2031-07-25
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2031_interim
- per_share_gbp
- 0.11500924
- 61
内容を開く
- year
- 4.769336071184
- 想定日
2031-08-14
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2031_interim
- payment_date
2031-09-08
- per_share_gbp
- 0.11500924
- assumed_ex_date_model_context
2031-08-14
- 62
内容を開く
- year
- 4.772073921971
- 想定日
2031-08-15
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2031_interim
- per_share_gbp
- 0.11500924
- 63
内容を開く
- year
- 4.837782340862
- 想定日
2031-09-08
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.5822829416
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2031-08-14
- record_date
2031-08-15
- div_id
FY2031_interim
- per_share_gbp
- 0.11500924
- 64
内容を開く
- year
- 4.985626283368
- 想定日
2031-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 65
内容を開く
- year
- 5.106091718001
- 想定日
2031-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 3877576.477365
- 66
内容を開く
- year
- 5.305954825462
- 想定日
2032-02-26
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2031_final
- per_share_gbp
- 0.24825166
- 67
内容を開く
- year
- 5.363449691992
- 想定日
2032-03-18
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2031_final
- payment_date
2032-05-07
- per_share_gbp
- 0.24825166
- assumed_ex_date_model_context
2032-03-18
- 68
内容を開く
- year
- 5.366187542779
- 想定日
2032-03-19
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2031_final
- per_share_gbp
- 0.24825166
- 69
内容を開く
- year
- 5.500342231348
- 想定日
2032-05-07
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.2568790324
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2032-03-18
- record_date
2032-03-19
- div_id
FY2031_final
- per_share_gbp
- 0.24825166
- 70
内容を開く
- year
- 5.607118412047
- 想定日
2032-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.6760286613
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.965135956768
- company_outflow_oku
- 0.7004491507
- execution_price_gbp_assumed
- 17.484333
- 71
内容を開く
- year
- 5.675564681725
- 想定日
2032-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.1715559027
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.965135956768
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 17.548525
- 72
内容を開く
- year
- 5.730321697467
- 想定日
2032-07-30
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2032_interim
- per_share_gbp
- 0.12305989
- 73
内容を開く
- year
- 5.7659137577
- 想定日
2032-08-12
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2032_interim
- payment_date
2032-09-13
- per_share_gbp
- 0.12305989
- assumed_ex_date_model_context
2032-08-12
- 74
内容を開く
- year
- 5.768651608487
- 想定日
2032-08-13
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2032_interim
- per_share_gbp
- 0.12305989
- 75
内容を開く
- year
- 5.853524982888
- 想定日
2032-09-13
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.6030565162
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2032-08-12
- record_date
2032-08-13
- div_id
FY2032_interim
- per_share_gbp
- 0.12305989
- 76
内容を開く
- year
- 5.987679671458
- 想定日
2032-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 77
内容を開く
- year
- 6.108145106092
- 想定日
2032-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 4006153.171357
- 78
内容を開く
- year
- 6.302532511978
- 想定日
2033-02-24
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2032_final
- per_share_gbp
- 0.26562927
- 79
内容を開く
- year
- 6.360027378508
- 想定日
2033-03-17
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2032_final
- payment_date
2033-05-06
- per_share_gbp
- 0.26562927
- assumed_ex_date_model_context
2033-03-17
- 80
内容を開く
- year
- 6.362765229295
- 想定日
2033-03-18
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2032_final
- per_share_gbp
- 0.26562927
- 81
内容を開く
- year
- 6.496919917864
- 想定日
2033-05-06
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.3017195532
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2033-03-17
- record_date
2033-03-18
- div_id
FY2032_final
- per_share_gbp
- 0.26562927
- 82
内容を開く
- year
- 6.60643394935
- 想定日
2033-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.7305769033
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.957300097137
- company_outflow_oku
- 0.7631639289
- execution_price_gbp_assumed
- 18.445295
- 83
内容を開く
- year
- 6.674880219028
- 想定日
2033-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.1539252186
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.957300097137
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 18.513015
- 84
内容を開く
- year
- 6.726899383984
- 想定日
2033-07-29
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2033_interim
- per_share_gbp
- 0.13167408
- 85
内容を開く
- year
- 6.762491444216
- 想定日
2033-08-11
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2033_interim
- payment_date
2033-09-12
- per_share_gbp
- 0.13167408
- assumed_ex_date_model_context
2033-08-11
- 86
内容を開く
- year
- 6.765229295003
- 想定日
2033-08-12
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2033_interim
- per_share_gbp
- 0.13167408
- 87
内容を開く
- year
- 6.850102669405
- 想定日
2033-09-12
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.6247353327
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2033-08-11
- record_date
2033-08-12
- div_id
FY2033_interim
- per_share_gbp
- 0.13167408
- 88
内容を開く
- year
- 6.986995208761
- 想定日
2033-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 89
内容を開く
- year
- 7.107460643395
- 想定日
2033-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 4137444.946445
- 90
内容を開く
- year
- 7.299110198494
- 想定日
2034-02-23
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2033_final
- per_share_gbp
- 0.28422332
- 91
内容を開く
- year
- 7.356605065024
- 想定日
2034-03-16
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2033_final
- payment_date
2034-05-05
- per_share_gbp
- 0.28422332
- assumed_ex_date_model_context
2034-03-16
- 92
内容を開く
- year
- 7.359342915811
- 想定日
2034-03-17
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2033_final
- per_share_gbp
- 0.28422332
- 93
内容を開く
- year
- 7.493497604381
- 想定日
2034-05-05
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.3485140717
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2034-03-16
- record_date
2034-03-17
- div_id
FY2033_final
- per_share_gbp
- 0.28422332
- 94
内容を開く
- year
- 7.605749486653
- 想定日
2034-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.7887751427
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.949089812781
- company_outflow_oku
- 0.8310858805
- execution_price_gbp_assumed
- 19.459073
- 95
内容を開く
- year
- 7.674195756331
- 想定日
2034-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.1354520788
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.949089812781
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 19.530515
- 96
内容を開く
- year
- 7.7234770705
- 想定日
2034-07-28
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2034_interim
- per_share_gbp
- 0.14089127
- 97
内容を開く
- year
- 7.759069130732
- 想定日
2034-08-10
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2034_interim
- payment_date
2034-09-11
- per_share_gbp
- 0.14089127
- assumed_ex_date_model_context
2034-08-10
- 98
内容を開く
- year
- 7.76180698152
- 想定日
2034-08-11
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2034_interim
- per_share_gbp
- 0.14089127
- 99
内容を開く
- year
- 7.846680355921
- 想定日
2034-09-11
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.6473508198
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2034-08-10
- record_date
2034-08-11
- div_id
FY2034_interim
- per_share_gbp
- 0.14089127
- 100
内容を開く
- year
- 7.986310746064
- 想定日
2034-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 101
内容を開く
- year
- 8.106776180698
- 想定日
2034-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 4270942.777089
- 102
内容を開く
- year
- 8.29568788501
- 想定日
2035-02-22
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2034_final
- per_share_gbp
- 0.30411895
- 103
内容を開く
- year
- 8.35318275154
- 想定日
2035-03-15
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2034_final
- payment_date
2035-05-04
- per_share_gbp
- 0.30411895
- assumed_ex_date_model_context
2035-03-15
- 104
内容を開く
- year
- 8.355920602327
- 想定日
2035-03-16
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2034_final
- per_share_gbp
- 0.30411895
- 105
内容を開く
- year
- 8.490075290897
- 想定日
2035-05-04
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.3973304281
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2035-03-15
- record_date
2035-03-16
- div_id
FY2034_final
- per_share_gbp
- 0.30411895
- 106
内容を開く
- year
- 8.605065023956
- 想定日
2035-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.8508094823
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.940501143011
- company_outflow_oku
- 0.9046341822
- execution_price_gbp_assumed
- 20.52857
- 107
内容を開く
- year
- 8.673511293634
- 想定日
2035-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.1161275718
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.940501143011
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 20.603938
- 108
内容を開く
- year
- 8.720054757016
- 想定日
2035-07-27
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2035_interim
- per_share_gbp
- 0.15075366
- 109
内容を開く
- year
- 8.755646817248
- 想定日
2035-08-09
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2035_interim
- payment_date
2035-09-10
- per_share_gbp
- 0.15075366
- assumed_ex_date_model_context
2035-08-09
- 110
内容を開く
- year
- 8.758384668036
- 想定日
2035-08-10
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2035_interim
- per_share_gbp
- 0.15075366
- 111
内容を開く
- year
- 8.843258042437
- 想定日
2035-09-10
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.6709342157
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2035-08-09
- record_date
2035-08-10
- div_id
FY2035_interim
- per_share_gbp
- 0.15075366
- 112
内容を開く
- year
- 8.985626283368
- 想定日
2035-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 113
内容を開く
- year
- 9.106091718001
- 想定日
2035-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 4406708.246526
- 114
内容を開く
- year
- 9.311430527036
- 想定日
2036-02-28
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2035_final
- per_share_gbp
- 0.32540728
- 115
内容を開く
- year
- 9.368925393566
- 想定日
2036-03-20
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2035_final
- payment_date
2036-05-02
- per_share_gbp
- 0.32540728
- assumed_ex_date_model_context
2036-03-20
- 116
内容を開く
- year
- 9.371663244353
- 想定日
2036-03-21
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2035_final
- per_share_gbp
- 0.32540728
- 117
内容を開く
- year
- 9.486652977413
- 想定日
2036-05-02
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.448236051
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2036-03-20
- record_date
2036-03-21
- div_id
FY2035_final
- per_share_gbp
- 0.32540728
- 118
内容を開く
- year
- 9.607118412047
- 想定日
2036-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.7790888702
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.931531073505
- company_outflow_oku
- 0.8363530668
- execution_price_gbp_assumed
- 21.660022
- 119
内容を開く
- year
- 9.675564681725
- 想定日
2036-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 1.7809805155
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.931531073505
- company_outflow_oku
- 1.9118852459
- execution_price_gbp_assumed
- 21.739545
- 120
内容を開く
- year
- 9.716632443532
- 想定日
2036-07-25
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2036_interim
- per_share_gbp
- 0.16130641
- 121
内容を開く
- year
- 9.771389459274
- 想定日
2036-08-14
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2036_interim
- payment_date
2036-09-08
- per_share_gbp
- 0.16130641
- assumed_ex_date_model_context
2036-08-14
- 122
内容を開く
- year
- 9.774127310062
- 想定日
2036-08-15
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2036_interim
- per_share_gbp
- 0.16130641
- 123
内容を開く
- year
- 9.839835728953
- 想定日
2036-09-08
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.6988827915
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2036-08-14
- record_date
2036-08-15
- div_id
FY2036_interim
- per_share_gbp
- 0.16130641
- 124
内容を開く
- year
- 9.987679671458
- 想定日
2036-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
その他の数値・前提
- case
bull
- assumptions
内容を開く
- risk_state
forecast
- perpetuity_g
- 0.026
- capital_cost_k
- 0.095
- legacy_5_segment_initial_annual_growth
内容を開く
- Assessment & Qualifications
- 0.073
- Virtual Learning
- 0.105
- English Language Learning
- 0.058
- Enterprise Learning & Skills
- 0.055
- Higher Education
- 0.158
- annual_growth_drift
- 0.002
- ifrs_op_margin_2027
- 0.19
- ifrs_op_margin_2036
- 0.238
- ifrs_op_margin_2037
- 0.239
- dividend_growth
- 0.07
- company_buyback_annual_m_gbp
- 225
- employee_trust_annual_replenishment_to_revenue
- 0.011
- workera_close_modeled_date
2026-12-10
- workera_assumed_cash_price_m_gbp
- 120
- workera_2027_full_annual_sales_m_gbp_assumed
- 16
- ITS_completed_as_of_basis
- はい
- ITS_provisional_price_paid_pre_cutoff_m_gbp
- 40
- maint_and_growth_capex_included
- はい
- periods
内容を開く
- 1
内容を開く
- period_id
FY2026_postcutoff_55d
- calendar_year
- 2026
- 開始日
2026-11-07
- 終了日
2026-12-31
- inclusive_days
- 55
- fiscal_days
- 365
- proration_fraction
- 0.150684931507
- forecast_status
model_assumption_not_reported
- fiscal_source_bridge
2026Q4_modeled_55_over_92
- operating_drivers
内容を開く
- legacy_5seg_revenue_oku
内容を開く
- Assessment & Qualifications
- 2.57581675
- Virtual Learning
- 0.9366489
- English Language Learning
- 0.5960493
- Enterprise Learning & Skills
- 0.47874237
- Higher Education
- 1.2153213
- estimated_workera_revenue_included_once_oku
- 0.00964384
- volume_price_splits
- 記載なし
- reporting_remap_warning
2027 4 segment reporting: legacy 5 units are analytical bridges, not announced audited 2027 numbers
- income
内容を開く
- 売上高
- 5.802578618
- ifrs_operating_profit_after_sbc_oku
- 1.116913043
- net_finance_expense_oku
- 0.125543478
- profit_before_tax_oku
- 0.991369565
- income_tax_expense_oku
- 0.233152174
- profit_after_tax_group_oku
- 0.758217391
- noncontrolling_profit_oku
- 0.00298913
- profit_attributable_to_parent_oku
- 0.755228261
- sbc_expense_already_in_operating_profit_oku
- 0.06576087
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 0.755228261
- nci_profit_oku
- 0.00298913
- depreciation_amortization_oku
- 0.777173913
- noncash_sbc_addback_oku
- 0.06576087
- capitalised_product_development_cash_oku
- 0.448369565
- software_investment_cash_oku
- 0.20923913
- ppe_maintenance_and_growth_cash_oku
- 0.089673913
- working_capital_and_other_timing_cash_use_oku
- 0.555978261
- cash_before_lease_and_sbc_funding_oku
- 0.297891304
- lease_principal_cash_paid_oku
- 0.119565217
- company_operating_owner_cash_after_lease_before_EBT_oku
- 0.178326087
- company_funded_EBT_purchase_oku
- 0.083695652
- owner_cash_after_EBT_cash_cost_oku
- 0.094630435
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 34.426630435
- sbc_equity_settled_credit_net_withholding_oku
- 0.044836957
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 0
- company_issuer_buybacks_paid_oku
- 0
- company_employee_trust_market_purchases_oku
- 0.083695652
- employee_subscription_cash_proceeds_oku
- 0.00105
- closing_parent_equity_oku
- 35.14405
- opening_nci_equity_oku
- 0.16701087
- nci_profit_oku
- 0.00298913
- nci_dividend_to_external_owners_oku
- 0
- closing_nci_equity_oku
- 0.17
- opening_cash_oku
- 3.268369565
- operating_cash_before_lease_oku
- 0.297891304
- lease_principal_cash_oku
- 0.119565217
- Workera_cash_purchase_oku
- 1.2
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 2.16405
- opening_financial_debt_oku
- 13.01
- closing_financial_debt_oku
- 13.01
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.119565217
- assumed_new_lease_liabilities_noncash_oku
- 0.119565217
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 17.57
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 14.65595
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 601815439
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 599315439
- opening_other_public_shares
- 0
- cancelled_issuer_buyback_shares
- 0
- company_funded_EBT_market_purchased_shares
- 642614.20377
- closing_issued_shares
- 601830439
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 598672840.87953
- closing_other_public_shares
- 657598.12047
- closing_public_economic_shares
- 599330439
- closing_old_holder_fraction_of_public
- 0.998902778705
- dated_events
内容を開く
- 1
内容を開く
- 日付
2026-12-01
- 種類
employee_share_subscription_issue
- is_assumption
- はい
- company_cash_delta_oku
- 0.00105
- parent_equity_delta_oku
- 0.00105
- old_holder_cashflow_oku
- 0
- old_shares_before
- 599315439
- issued_before
- 601815439
- ebt_before
- 2500000
- 発行済株式数
- 15000
- employee_paid_to_company_oku
- 0.00105
- issued_after
- 601830439
- old_shares_after
- 599315439
- ebt_after
- 2500000
- 2
内容を開く
- 日付
2026-12-10
- 種類
workera_acquisition_close
- is_assumption
- はい
- company_cash_delta_oku
- -1.2
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 599315439
- issued_before
- 601830439
- ebt_before
- 2500000
- estimated_purchase_price_oku
- 1.2
- provisional_goodwill_oku
- 0.84
- provisional_net_identifiable_assets_oku
- 0.36
- price_confirmed
- いいえ
- PPA_confirmed
- いいえ
- issued_after
- 601830439
- old_shares_after
- 599315439
- ebt_after
- 2500000
- 3
内容を開く
- 日付
2026-12-15
- 種類
employee_trust_market_purchase
- is_assumption
- はい
- company_cash_delta_oku
- -0.0836956522
- parent_equity_delta_oku
- -0.0836956522
- old_holder_cashflow_oku
- 0.0836935574
- old_shares_before
- 599315439
- issued_before
- 601830439
- ebt_before
- 2500000
- purchased_shares
- 642614.203769
- old_cohort_shares_sold
- 642598.120466
- assumed_price_gbp
- 13.024246
- old_participation_ratio
- 0.99997497207
- issued_after
- 601830439
- old_shares_after
- 598672840.87953
- ebt_after
- 3142614.2037692
- 4
内容を開く
- 日付
2026-12-20
- 種類
employee_trust_share_delivery
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 598672840.87953
- issued_before
- 601830439
- ebt_before
- 3142614.2037692
- delivered_shares
- 642614.203769
- equity_reclassification_only
- はい
- issued_after
- 601830439
- old_shares_after
- 598672840.87953
- ebt_after
- 2500000
- 5
内容を開く
- 日付
2026-12-31
- 種類
its_workera_purchase_price_allocation_recheck
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 598672840.87953
- issued_before
- 601830439
- ebt_before
- 2500000
- task
入手可能な最終PPA・取得対価・取得後収益・履行条件を再確認
- issued_after
- 601830439
- old_shares_after
- 598672840.87953
- ebt_after
- 2500000
- 日付別キャッシュフロー
内容を開く
- 1
内容を開く
- year
- 0.068446269678
- 想定日
2026-12-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 15000
- employee_subscription_cash_company_oku
- 0.00105
- 2
内容を開く
- year
- 0.093086926762
- 想定日
2026-12-10
- date_status
forecast_unannounced
- 種類
workera_acquisition_close
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- assumed_acquisition_price_oku
- 1.2
- status_as_of_basis
signed_not_closed
- 3
内容を開く
- year
- 0.106776180698
- 想定日
2026-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.0836935574
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.99997497207
- company_outflow_oku
- 0.0836956522
- execution_price_gbp_assumed
- 13.024246
- 4
内容を開く
- year
- 0.120465434634
- 想定日
2026-12-20
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 642614.203769
- 5
内容を開く
- year
- 0.150581793292
- 想定日
2026-12-31
- date_status
forecast_unannounced
- 種類
its_workera_purchase_price_allocation_recheck
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- period_holder_cash_received_oku
- 0.083693557
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- -0
- cash_bridge_m
- 0
- nci_bridge_m
- 0
- shares_issued_minus_components
- 0
- 2
内容を開く
- period_id
FY2027
- calendar_year
- 2027
- 開始日
2027-01-01
- 終了日
2027-12-31
- inclusive_days
- 365
- fiscal_days
- 365
- proration_fraction
- 1
- forecast_status
model_assumption_not_reported
- fiscal_source_bridge
full_calendar_year
- operating_drivers
内容を開く
- legacy_5seg_revenue_oku
内容を開く
- Assessment & Qualifications
- 17.9191
- Virtual Learning
- 6.68525
- English Language Learning
- 4.0733
- Enterprise Learning & Skills
- 3.35665
- Higher Education
- 9.0903
- estimated_workera_revenue_included_once_oku
- 0.16
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0571428571
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.073
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0886699507
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.105
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.042364532
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.058
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0445544554
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.055
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.1408866995
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.158
- 計算式
(1+volume_mix)*(1+net_price)-1
- reporting_remap_warning
2027 4 segment reporting: legacy 5 units are analytical bridges, not announced audited 2027 numbers
- income
内容を開く
- 売上高
- 41.1246
- ifrs_operating_profit_after_sbc_oku
- 7.813674
- net_finance_expense_oku
- 0.8938314
- profit_before_tax_oku
- 6.9198426
- income_tax_expense_oku
- 1.764559863
- profit_after_tax_group_oku
- 5.155282737
- noncontrolling_profit_oku
- 0.02467476
- profit_attributable_to_parent_oku
- 5.130607977
- sbc_expense_already_in_operating_profit_oku
- 0.4523706
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 5.130607977
- nci_profit_oku
- 0.02467476
- depreciation_amortization_oku
- 5.6340702
- noncash_sbc_addback_oku
- 0.4523706
- capitalised_product_development_cash_oku
- 2.9609712
- software_investment_cash_oku
- 1.2748626
- ppe_maintenance_and_growth_cash_oku
- 0.5346198
- working_capital_and_other_timing_cash_use_oku
- 0.6570108
- cash_before_lease_and_sbc_funding_oku
- 5.814259137
- lease_principal_cash_paid_oku
- 0.8430543
- company_operating_owner_cash_after_lease_before_EBT_oku
- 4.971204837
- company_funded_EBT_purchase_oku
- 0.4523706
- owner_cash_after_EBT_cash_cost_oku
- 4.518834237
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 35.14405
- sbc_equity_settled_credit_net_withholding_oku
- 0.31665942
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.568995685
- company_issuer_buybacks_paid_oku
- 2.25
- company_employee_trust_market_purchases_oku
- 0.4523706
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 36.331951112
- opening_nci_equity_oku
- 0.17
- nci_profit_oku
- 0.02467476
- nci_dividend_to_external_owners_oku
- 0.009869904
- closing_nci_equity_oku
- 0.184804856
- opening_cash_oku
- 2.16405
- operating_cash_before_lease_oku
- 5.814259137
- lease_principal_cash_oku
- 0.8430543
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.366018648
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 13.01
- closing_financial_debt_oku
- 12.643981352
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.8430543
- assumed_new_lease_liabilities_noncash_oku
- 0.8430543
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 17.203981352
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 13.953981352
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 601830439
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 598672840.87953
- opening_other_public_shares
- 657598.12047
- cancelled_issuer_buyback_shares
- 16759148.7445
- company_funded_EBT_market_purchased_shares
- 3381857.88578
- closing_issued_shares
- 585221290.2555
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 578553933.39064
- closing_other_public_shares
- 4167356.86486
- closing_public_economic_shares
- 582721290.2555
- closing_old_holder_fraction_of_public
- 0.992848456141
- dated_events
内容を開く
- 1
内容を開く
- 日付
2027-02-25
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 598672840.87953
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- issued_after
- 601830439
- old_shares_after
- 598672840.87953
- ebt_after
- 2500000
- 2
内容を開く
- 日付
2027-03-18
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 598672840.87953
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- locked_old_shares
- 598672840.87953
- locked_public_shares
- 599330439
- expected_payment_date
2027-05-07
- issued_after
- 601830439
- old_shares_after
- 598672840.87953
- ebt_after
- 2500000
- 3
内容を開く
- 日付
2027-03-19
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 598672840.87953
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- issued_after
- 601830439
- old_shares_after
- 598672840.87953
- ebt_after
- 2500000
- 4
内容を開く
- 日付
2027-05-07
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -1.060814877
- parent_equity_delta_oku
- -1.060814877
- old_holder_cashflow_oku
- 1.0596509284
- old_shares_before
- 598672840.87953
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- ex_date
2027-03-18
- locked_shares
- 598672840.87953
- paid_per_share_gbp
- 0.177
- issued_after
- 601830439
- old_shares_after
- 598672840.87953
- ebt_after
- 2500000
- 5
内容を開く
- 日付
2027-06-15
- 種類
employee_trust_market_purchase
- is_assumption
- はい
- company_cash_delta_oku
- -0.4523706
- parent_equity_delta_oku
- -0.4523706
- old_holder_cashflow_oku
- 0.4518742493
- old_shares_before
- 598672840.87953
- issued_before
- 601830439
- ebt_before
- 2500000
- purchased_shares
- 3381857.885776
- old_cohort_shares_sold
- 3378147.239286
- assumed_price_gbp
- 13.376393
- old_participation_ratio
- 0.998902778705
- issued_after
- 601830439
- old_shares_after
- 595294693.64025
- ebt_after
- 5881857.8857755
- 6
内容を開く
- 日付
2027-07-10
- 種類
issuer_buyback_proportional_tender
- is_assumption
- はい
- company_cash_delta_oku
- -2.25
- parent_equity_delta_oku
- -2.25
- old_holder_cashflow_oku
- 2.2475312521
- old_shares_before
- 595294693.64025
- issued_before
- 601830439
- ebt_before
- 5881857.8857755
- purchased_shares
- 16759148.744499
- old_cohort_shares_sold
- 16740760.249608
- assumed_price_gbp
- 13.425503
- old_participation_ratio
- 0.998902778705
- issued_after
- 585071290.2555
- old_shares_after
- 578553933.39064
- ebt_after
- 5881857.8857755
- 7
内容を開く
- 日付
2027-07-30
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 578553933.39064
- issued_before
- 585071290.2555
- ebt_before
- 5881857.8857755
- div_id
FY2027_interim
- issued_after
- 585071290.2555
- old_shares_after
- 578553933.39064
- ebt_after
- 5881857.8857755
- 8
内容を開く
- 日付
2027-08-12
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 578553933.39064
- issued_before
- 585071290.2555
- ebt_before
- 5881857.8857755
- div_id
FY2027_interim
- locked_old_shares
- 578553933.39064
- locked_public_shares
- 579189432.36973
- expected_payment_date
2027-09-13
- issued_after
- 585071290.2555
- old_shares_after
- 578553933.39064
- ebt_after
- 5881857.8857755
- 9
内容を開く
- 日付
2027-08-13
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 578553933.39064
- issued_before
- 585071290.2555
- ebt_before
- 5881857.8857755
- div_id
FY2027_interim
- issued_after
- 585071290.2555
- old_shares_after
- 578553933.39064
- ebt_after
- 5881857.8857755
- 10
内容を開く
- 日付
2027-09-13
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.508180808
- parent_equity_delta_oku
- -0.508180808
- old_holder_cashflow_oku
- 0.5076232212
- old_shares_before
- 578553933.39064
- issued_before
- 585071290.2555
- ebt_before
- 5881857.8857755
- div_id
FY2027_interim
- ex_date
2027-08-12
- locked_shares
- 578553933.39064
- paid_per_share_gbp
- 0.08774
- issued_after
- 585071290.2555
- old_shares_after
- 578553933.39064
- ebt_after
- 5881857.8857755
- 11
内容を開く
- 日付
2027-11-01
- 種類
employee_share_subscription_issue
- is_assumption
- はい
- company_cash_delta_oku
- 0.012
- parent_equity_delta_oku
- 0.012
- old_holder_cashflow_oku
- 0
- old_shares_before
- 578553933.39064
- issued_before
- 585071290.2555
- ebt_before
- 5881857.8857755
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 585221290.2555
- old_shares_after
- 578553933.39064
- ebt_after
- 5881857.8857755
- 12
内容を開く
- 日付
2027-12-15
- 種類
employee_trust_share_delivery
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 578553933.39064
- issued_before
- 585221290.2555
- ebt_before
- 5881857.8857755
- delivered_shares
- 3381857.885776
- equity_reclassification_only
- はい
- issued_after
- 585221290.2555
- old_shares_after
- 578553933.39064
- ebt_after
- 2500000
- 日付別キャッシュフロー
内容を開く
- 1
内容を開く
- year
- 0.303901437372
- 想定日
2027-02-25
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2026_final
- per_share_gbp
- 0.177
- 2
内容を開く
- year
- 0.361396303901
- 想定日
2027-03-18
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2026_final
- ex_date
2027-03-18
- payment_date
2027-05-07
- per_share_gbp
- 0.177
- 3
内容を開く
- year
- 0.364134154689
- 想定日
2027-03-19
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2026_final
- per_share_gbp
- 0.177
- 4
内容を開く
- year
- 0.498288843258
- 想定日
2027-05-07
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.0596509284
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2027-03-18
- record_date
2027-03-19
- div_id
FY2026_final
- per_share_gbp
- 0.177
- 5
内容を開く
- year
- 0.605065023956
- 想定日
2027-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.4518742493
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998902778705
- company_outflow_oku
- 0.4523706
- execution_price_gbp_assumed
- 13.376393
- 6
内容を開く
- year
- 0.673511293634
- 想定日
2027-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.2475312521
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998902778705
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 13.425503
- 7
内容を開く
- year
- 0.728268309377
- 想定日
2027-07-30
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2027_interim
- per_share_gbp
- 0.08774
- 8
内容を開く
- year
- 0.76386036961
- 想定日
2027-08-12
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2027_interim
- ex_date
2027-08-12
- payment_date
2027-09-13
- per_share_gbp
- 0.08774
- 9
内容を開く
- year
- 0.766598220397
- 想定日
2027-08-13
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2027_interim
- per_share_gbp
- 0.08774
- 10
内容を開く
- year
- 0.851471594798
- 想定日
2027-09-13
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.5076232212
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2027-08-12
- record_date
2027-08-13
- div_id
FY2027_interim
- per_share_gbp
- 0.08774
- 11
内容を開く
- year
- 0.985626283368
- 想定日
2027-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 12
内容を開く
- year
- 1.106091718001
- 想定日
2027-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 3381857.885776
- period_holder_cash_received_oku
- 4.266679651
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- 1.0E-9
- cash_bridge_m
- 1.0E-9
- nci_bridge_m
- 0
- shares_issued_minus_components
- 0
- 3
内容を開く
- period_id
FY2028
- calendar_year
- 2028
- 開始日
2028-01-01
- 終了日
2028-12-31
- inclusive_days
- 366
- fiscal_days
- 366
- proration_fraction
- 1
- forecast_status
model_assumption_not_reported
- fiscal_source_bridge
full_calendar_year
- operating_drivers
内容を開く
- legacy_5seg_revenue_oku
内容を開く
- Assessment & Qualifications
- 19.1913561
- Virtual Learning
- 7.37383075
- English Language Learning
- 4.3014048
- Enterprise Learning & Skills
- 3.56335245
- Higher Education
- 10.5083868
- estimated_workera_revenue_included_once_oku
- 0.1888
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0551724138
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.071
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0866995074
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.103
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0403940887
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.056
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0425742574
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.053
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.1389162562
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.156
- 計算式
(1+volume_mix)*(1+net_price)-1
- reporting_remap_warning
2027 4 segment reporting: legacy 5 units are analytical bridges, not announced audited 2027 numbers
- income
内容を開く
- 売上高
- 44.9383309
- ifrs_operating_profit_after_sbc_oku
- 8.777953969
- net_finance_expense_oku
- 0.87076703
- profit_before_tax_oku
- 7.907186939
- income_tax_expense_oku
- 2.016332669
- profit_after_tax_group_oku
- 5.890854269
- noncontrolling_profit_oku
- 0.026962999
- profit_attributable_to_parent_oku
- 5.863891271
- sbc_expense_already_in_operating_profit_oku
- 0.49432164
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 5.863891271
- nci_profit_oku
- 0.026962999
- depreciation_amortization_oku
- 6.156551333
- noncash_sbc_addback_oku
- 0.49432164
- capitalised_product_development_cash_oku
- 3.235559825
- software_investment_cash_oku
- 1.393088258
- ppe_maintenance_and_growth_cash_oku
- 0.584198302
- working_capital_and_other_timing_cash_use_oku
- 0.702742428
- cash_before_lease_and_sbc_funding_oku
- 6.62613843
- lease_principal_cash_paid_oku
- 0.921235783
- company_operating_owner_cash_after_lease_before_EBT_oku
- 5.704902647
- company_funded_EBT_purchase_oku
- 0.49432164
- owner_cash_after_EBT_cash_cost_oku
- 5.210581007
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 36.331951112
- sbc_equity_settled_credit_net_withholding_oku
- 0.346025148
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.632485031
- company_issuer_buybacks_paid_oku
- 2.25
- company_employee_trust_market_purchases_oku
- 0.49432164
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 38.17706086
- opening_nci_equity_oku
- 0.184804856
- nci_profit_oku
- 0.026962999
- nci_dividend_to_external_owners_oku
- 0.010785199
- closing_nci_equity_oku
- 0.200982655
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 6.62613843
- lease_principal_cash_oku
- 0.921235783
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 1.329310777
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 12.643981352
- closing_financial_debt_oku
- 11.314670575
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.921235783
- assumed_new_lease_liabilities_noncash_oku
- 0.921235783
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 15.874670575
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 12.624670575
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 585221290.2555
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 578553933.39064
- opening_other_public_shares
- 4167356.86486
- cancelled_issuer_buyback_shares
- 15883702.69707
- company_funded_EBT_market_purchased_shares
- 3502437.53536
- closing_issued_shares
- 569487587.55843
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 559306433.99033
- closing_other_public_shares
- 7681153.56809
- closing_public_economic_shares
- 566987587.55843
- closing_old_holder_fraction_of_public
- 0.986452695374
- dated_events
内容を開く
- 1
内容を開く
- 日付
2028-02-24
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 578553933.39064
- issued_before
- 585221290.2555
- ebt_before
- 2500000
- div_id
FY2027_final
- issued_after
- 585221290.2555
- old_shares_after
- 578553933.39064
- ebt_after
- 2500000
- 2
内容を開く
- 日付
2028-03-16
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 578553933.39064
- issued_before
- 585221290.2555
- ebt_before
- 2500000
- div_id
FY2027_final
- locked_old_shares
- 578553933.39064
- locked_public_shares
- 582721290.2555
- expected_payment_date
2028-05-05
- issued_after
- 585221290.2555
- old_shares_after
- 578553933.39064
- ebt_after
- 2500000
- 3
内容を開く
- 日付
2028-03-17
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 578553933.39064
- issued_before
- 585221290.2555
- ebt_before
- 2500000
- div_id
FY2027_final
- issued_after
- 585221290.2555
- old_shares_after
- 578553933.39064
- ebt_after
- 2500000
- 4
内容を開く
- 日付
2028-05-05
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -1.1036158516
- parent_equity_delta_oku
- -1.1036158516
- old_holder_cashflow_oku
- 1.0957232944
- old_shares_before
- 578553933.39064
- issued_before
- 585221290.2555
- ebt_before
- 2500000
- div_id
FY2027_final
- ex_date
2028-03-16
- locked_shares
- 578553933.39064
- paid_per_share_gbp
- 0.18939
- issued_after
- 585221290.2555
- old_shares_after
- 578553933.39064
- ebt_after
- 2500000
- 5
内容を開く
- 日付
2028-06-15
- 種類
employee_trust_market_purchase
- is_assumption
- はい
- company_cash_delta_oku
- -0.4943216399
- parent_equity_delta_oku
- -0.4943216399
- old_holder_cashflow_oku
- 0.490786477
- old_shares_before
- 578553933.39064
- issued_before
- 585221290.2555
- ebt_before
- 2500000
- purchased_shares
- 3502437.535361
- old_cohort_shares_sold
- 3477389.699714
- assumed_price_gbp
- 14.113646
- old_participation_ratio
- 0.992848456141
- issued_after
- 585221290.2555
- old_shares_after
- 575076543.69093
- ebt_after
- 6002437.5353613
- 6
内容を開く
- 日付
2028-07-10
- 種類
issuer_buyback_proportional_tender
- is_assumption
- はい
- company_cash_delta_oku
- -2.25
- parent_equity_delta_oku
- -2.25
- old_holder_cashflow_oku
- 2.2339090263
- old_shares_before
- 575076543.69093
- issued_before
- 585221290.2555
- ebt_before
- 6002437.5353613
- purchased_shares
- 15883702.697075
- old_cohort_shares_sold
- 15770109.700593
- assumed_price_gbp
- 14.165463
- old_participation_ratio
- 0.992848456141
- issued_after
- 569337587.55843
- old_shares_after
- 559306433.99033
- ebt_after
- 6002437.5353613
- 7
内容を開く
- 日付
2028-07-28
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 559306433.99033
- issued_before
- 569337587.55843
- ebt_before
- 6002437.5353613
- div_id
FY2028_interim
- issued_after
- 569337587.55843
- old_shares_after
- 559306433.99033
- ebt_after
- 6002437.5353613
- 8
内容を開く
- 日付
2028-08-10
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 559306433.99033
- issued_before
- 569337587.55843
- ebt_before
- 6002437.5353613
- div_id
FY2028_interim
- locked_old_shares
- 559306433.99033
- locked_public_shares
- 563335150.02307
- expected_payment_date
2028-09-11
- issued_after
- 569337587.55843
- old_shares_after
- 559306433.99033
- ebt_after
- 6002437.5353613
- 9
内容を開く
- 日付
2028-08-11
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 559306433.99033
- issued_before
- 569337587.55843
- ebt_before
- 6002437.5353613
- div_id
FY2028_interim
- issued_after
- 569337587.55843
- old_shares_after
- 559306433.99033
- ebt_after
- 6002437.5353613
- 10
内容を開く
- 日付
2028-09-11
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5288691789
- parent_equity_delta_oku
- -0.5288691789
- old_holder_cashflow_oku
- 0.5250869477
- old_shares_before
- 559306433.99033
- issued_before
- 569337587.55843
- ebt_before
- 6002437.5353613
- div_id
FY2028_interim
- ex_date
2028-08-10
- locked_shares
- 559306433.99033
- paid_per_share_gbp
- 0.0938818
- issued_after
- 569337587.55843
- old_shares_after
- 559306433.99033
- ebt_after
- 6002437.5353613
- 11
内容を開く
- 日付
2028-11-01
- 種類
employee_share_subscription_issue
- is_assumption
- はい
- company_cash_delta_oku
- 0.012
- parent_equity_delta_oku
- 0.012
- old_holder_cashflow_oku
- 0
- old_shares_before
- 559306433.99033
- issued_before
- 569337587.55843
- ebt_before
- 6002437.5353613
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 569487587.55843
- old_shares_after
- 559306433.99033
- ebt_after
- 6002437.5353613
- 12
内容を開く
- 日付
2028-12-15
- 種類
employee_trust_share_delivery
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 559306433.99033
- issued_before
- 569487587.55843
- ebt_before
- 6002437.5353613
- delivered_shares
- 3502437.535361
- equity_reclassification_only
- はい
- issued_after
- 569487587.55843
- old_shares_after
- 559306433.99033
- ebt_after
- 2500000
- 日付別キャッシュフロー
内容を開く
- 1
内容を開く
- year
- 1.300479123888
- 想定日
2028-02-24
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2027_final
- per_share_gbp
- 0.18939
- 2
内容を開く
- year
- 1.357973990418
- 想定日
2028-03-16
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2027_final
- ex_date
2028-03-16
- payment_date
2028-05-05
- per_share_gbp
- 0.18939
- 3
内容を開く
- year
- 1.360711841205
- 想定日
2028-03-17
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2027_final
- per_share_gbp
- 0.18939
- 4
内容を開く
- year
- 1.494866529774
- 想定日
2028-05-05
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.0957232944
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2028-03-16
- record_date
2028-03-17
- div_id
FY2027_final
- per_share_gbp
- 0.18939
- 5
内容を開く
- year
- 1.607118412047
- 想定日
2028-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.490786477
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.992848456141
- company_outflow_oku
- 0.4943216399
- execution_price_gbp_assumed
- 14.113646
- 6
内容を開く
- year
- 1.675564681725
- 想定日
2028-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.2339090263
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.992848456141
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 14.165463
- 7
内容を開く
- year
- 1.724845995893
- 想定日
2028-07-28
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2028_interim
- per_share_gbp
- 0.0938818
- 8
内容を開く
- year
- 1.760438056126
- 想定日
2028-08-10
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2028_interim
- ex_date
2028-08-10
- payment_date
2028-09-11
- per_share_gbp
- 0.0938818
- 9
内容を開く
- year
- 1.763175906913
- 想定日
2028-08-11
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2028_interim
- per_share_gbp
- 0.0938818
- 10
内容を開く
- year
- 1.848049281314
- 想定日
2028-09-11
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.5250869477
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2028-08-10
- record_date
2028-08-11
- div_id
FY2028_interim
- per_share_gbp
- 0.0938818
- 11
内容を開く
- year
- 1.987679671458
- 想定日
2028-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 12
内容を開く
- year
- 2.108145106092
- 想定日
2028-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 3502437.535361
- period_holder_cash_received_oku
- 4.345505745
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- 1.0E-9
- cash_bridge_m
- 1.0E-9
- nci_bridge_m
- 0
- shares_issued_minus_components
- 0
- 4
内容を開く
- period_id
FY2029
- calendar_year
- 2029
- 開始日
2029-01-01
- 終了日
2029-12-31
- inclusive_days
- 365
- fiscal_days
- 365
- proration_fraction
- 1
- forecast_status
model_assumption_not_reported
- fiscal_source_bridge
full_calendar_year
- operating_drivers
内容を開く
- legacy_5seg_revenue_oku
内容を開く
- Assessment & Qualifications
- 20.51555967
- Virtual Learning
- 8.11858766
- English Language Learning
- 4.53368066
- Enterprise Learning & Skills
- 3.77906742
- Higher Education
- 12.12667837
- estimated_workera_revenue_included_once_oku
- 0.222784
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0532019704
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.069
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.084729064
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.101
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0384236453
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.054
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0405940594
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.051
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.1369458128
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.154
- 計算式
(1+volume_mix)*(1+net_price)-1
- reporting_remap_warning
2027 4 segment reporting: legacy 5 units are analytical bridges, not announced audited 2027 numbers
- income
内容を開く
- 売上高
- 49.073573778
- ifrs_operating_profit_after_sbc_oku
- 9.847430471
- net_finance_expense_oku
- 0.80164287
- profit_before_tax_oku
- 9.045787602
- income_tax_expense_oku
- 2.306675838
- profit_after_tax_group_oku
- 6.739111763
- noncontrolling_profit_oku
- 0.029444144
- profit_attributable_to_parent_oku
- 6.709667619
- sbc_expense_already_in_operating_profit_oku
- 0.539809312
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 6.709667619
- nci_profit_oku
- 0.029444144
- depreciation_amortization_oku
- 6.723079608
- noncash_sbc_addback_oku
- 0.539809312
- capitalised_product_development_cash_oku
- 3.533297312
- software_investment_cash_oku
- 1.521280787
- ppe_maintenance_and_growth_cash_oku
- 0.637956459
- working_capital_and_other_timing_cash_use_oku
- 0.764760449
- cash_before_lease_and_sbc_funding_oku
- 7.544705675
- lease_principal_cash_paid_oku
- 1.006008262
- company_operating_owner_cash_after_lease_before_EBT_oku
- 6.538697412
- company_funded_EBT_purchase_oku
- 0.539809312
- owner_cash_after_EBT_cash_cost_oku
- 5.998888101
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 38.17706086
- sbc_equity_settled_credit_net_withholding_oku
- 0.377866518
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.699777668
- company_issuer_buybacks_paid_oku
- 2.25
- company_employee_trust_market_purchases_oku
- 0.539809312
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 40.787008017
- opening_nci_equity_oku
- 0.200982655
- nci_profit_oku
- 0.029444144
- nci_dividend_to_external_owners_oku
- 0.011777658
- closing_nci_equity_oku
- 0.218649142
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 7.544705675
- lease_principal_cash_oku
- 1.006008262
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 2.049332775
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 11.314670575
- closing_financial_debt_oku
- 9.265337801
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.006008262
- assumed_new_lease_liabilities_noncash_oku
- 1.006008262
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 13.825337801
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 10.575337801
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 569487587.55843
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 559306433.99033
- opening_other_public_shares
- 7681153.56809
- cancelled_issuer_buyback_shares
- 15056194.11598
- company_funded_EBT_market_purchased_shares
- 3625472.39876
- closing_issued_shares
- 554581393.44245
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 540877853.7028
- closing_other_public_shares
- 11203539.73965
- closing_public_economic_shares
- 552081393.44245
- closing_old_holder_fraction_of_public
- 0.979706724637
- dated_events
内容を開く
- 1
内容を開く
- 日付
2029-02-22
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 559306433.99033
- issued_before
- 569487587.55843
- ebt_before
- 2500000
- div_id
FY2028_final
- issued_after
- 569487587.55843
- old_shares_after
- 559306433.99033
- ebt_after
- 2500000
- 2
内容を開く
- 日付
2029-03-15
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 559306433.99033
- issued_before
- 569487587.55843
- ebt_before
- 2500000
- div_id
FY2028_final
- locked_old_shares
- 559306433.99033
- locked_public_shares
- 566987587.55843
- expected_payment_date
2029-05-04
- issued_after
- 569487587.55843
- old_shares_after
- 559306433.99033
- ebt_after
- 2500000
- 3
内容を開く
- 日付
2029-03-16
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 559306433.99033
- issued_before
- 569487587.55843
- ebt_before
- 2500000
- div_id
FY2028_final
- issued_after
- 569487587.55843
- old_shares_after
- 559306433.99033
- ebt_after
- 2500000
- 4
内容を開く
- 日付
2029-05-04
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -1.1489850375
- parent_equity_delta_oku
- -1.1489850375
- old_holder_cashflow_oku
- 1.1334193872
- old_shares_before
- 559306433.99033
- issued_before
- 569487587.55843
- ebt_before
- 2500000
- div_id
FY2028_final
- ex_date
2029-03-15
- locked_shares
- 559306433.99033
- paid_per_share_gbp
- 0.2026473
- issued_after
- 569487587.55843
- old_shares_after
- 559306433.99033
- ebt_after
- 2500000
- 5
内容を開く
- 日付
2029-06-15
- 種類
employee_trust_market_purchase
- is_assumption
- はい
- company_cash_delta_oku
- -0.5398093116
- parent_equity_delta_oku
- -0.5398093116
- old_holder_cashflow_oku
- 0.5324963504
- old_shares_before
- 559306433.99033
- issued_before
- 569487587.55843
- ebt_before
- 2500000
- purchased_shares
- 3625472.398758
- old_cohort_shares_sold
- 3576357.019757
- assumed_price_gbp
- 14.889351
- old_participation_ratio
- 0.986452695374
- issued_after
- 569487587.55843
- old_shares_after
- 555730076.97058
- ebt_after
- 6125472.3987581
- 6
内容を開く
- 日付
2029-07-10
- 種類
issuer_buyback_proportional_tender
- is_assumption
- はい
- company_cash_delta_oku
- -2.25
- parent_equity_delta_oku
- -2.25
- old_holder_cashflow_oku
- 2.2195185646
- old_shares_before
- 555730076.97058
- issued_before
- 569487587.55843
- ebt_before
- 6125472.3987581
- purchased_shares
- 15056194.115978
- old_cohort_shares_sold
- 14852223.267773
- assumed_price_gbp
- 14.944016
- old_participation_ratio
- 0.986452695374
- issued_after
- 554431393.44245
- old_shares_after
- 540877853.7028
- ebt_after
- 6125472.3987581
- 7
内容を開く
- 日付
2029-07-27
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 540877853.7028
- issued_before
- 554431393.44245
- ebt_before
- 6125472.3987581
- div_id
FY2029_interim
- issued_after
- 554431393.44245
- old_shares_after
- 540877853.7028
- ebt_after
- 6125472.3987581
- 8
内容を開く
- 日付
2029-08-09
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 540877853.7028
- issued_before
- 554431393.44245
- ebt_before
- 6125472.3987581
- div_id
FY2029_interim
- locked_old_shares
- 540877853.7028
- locked_public_shares
- 548305921.04369
- expected_payment_date
2029-09-10
- issued_after
- 554431393.44245
- old_shares_after
- 540877853.7028
- ebt_after
- 6125472.3987581
- 9
内容を開く
- 日付
2029-08-10
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 540877853.7028
- issued_before
- 554431393.44245
- ebt_before
- 6125472.3987581
- div_id
FY2029_interim
- issued_after
- 554431393.44245
- old_shares_after
- 540877853.7028
- ebt_after
- 6125472.3987581
- 10
内容を開く
- 日付
2029-09-10
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.550792631
- parent_equity_delta_oku
- -0.550792631
- old_holder_cashflow_oku
- 0.5433308754
- old_shares_before
- 540877853.7028
- issued_before
- 554431393.44245
- ebt_before
- 6125472.3987581
- div_id
FY2029_interim
- ex_date
2029-08-09
- locked_shares
- 540877853.7028
- paid_per_share_gbp
- 0.100453526
- issued_after
- 554431393.44245
- old_shares_after
- 540877853.7028
- ebt_after
- 6125472.3987581
- 11
内容を開く
- 日付
2029-11-01
- 種類
employee_share_subscription_issue
- is_assumption
- はい
- company_cash_delta_oku
- 0.012
- parent_equity_delta_oku
- 0.012
- old_holder_cashflow_oku
- 0
- old_shares_before
- 540877853.7028
- issued_before
- 554431393.44245
- ebt_before
- 6125472.3987581
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 554581393.44245
- old_shares_after
- 540877853.7028
- ebt_after
- 6125472.3987581
- 12
内容を開く
- 日付
2029-12-15
- 種類
employee_trust_share_delivery
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 540877853.7028
- issued_before
- 554581393.44245
- ebt_before
- 6125472.3987581
- delivered_shares
- 3625472.398758
- equity_reclassification_only
- はい
- issued_after
- 554581393.44245
- old_shares_after
- 540877853.7028
- ebt_after
- 2500000
- 日付別キャッシュフロー
内容を開く
- 1
内容を開く
- year
- 2.297056810404
- 想定日
2029-02-22
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2028_final
- per_share_gbp
- 0.2026473
- 2
内容を開く
- year
- 2.354551676934
- 想定日
2029-03-15
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2028_final
- ex_date
2029-03-15
- payment_date
2029-05-04
- per_share_gbp
- 0.2026473
- 3
内容を開く
- year
- 2.357289527721
- 想定日
2029-03-16
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2028_final
- per_share_gbp
- 0.2026473
- 4
内容を開く
- year
- 2.49144421629
- 想定日
2029-05-04
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.1334193872
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2029-03-15
- record_date
2029-03-16
- div_id
FY2028_final
- per_share_gbp
- 0.2026473
- 5
内容を開く
- year
- 2.60643394935
- 想定日
2029-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.5324963504
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.986452695374
- company_outflow_oku
- 0.5398093116
- execution_price_gbp_assumed
- 14.889351
- 6
内容を開く
- year
- 2.674880219028
- 想定日
2029-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.2195185646
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.986452695374
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 14.944016
- 7
内容を開く
- year
- 2.721423682409
- 想定日
2029-07-27
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2029_interim
- per_share_gbp
- 0.10045353
- 8
内容を開く
- year
- 2.757015742642
- 想定日
2029-08-09
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2029_interim
- ex_date
2029-08-09
- payment_date
2029-09-10
- per_share_gbp
- 0.10045353
- 9
内容を開く
- year
- 2.759753593429
- 想定日
2029-08-10
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2029_interim
- per_share_gbp
- 0.10045353
- 10
内容を開く
- year
- 2.84462696783
- 想定日
2029-09-10
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.5433308754
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2029-08-09
- record_date
2029-08-10
- div_id
FY2029_interim
- per_share_gbp
- 0.10045353
- 11
内容を開く
- year
- 2.986995208761
- 想定日
2029-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 12
内容を開く
- year
- 3.107460643395
- 想定日
2029-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 3625472.398758
- period_holder_cash_received_oku
- 4.428765178
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- 2.0E-9
- cash_bridge_m
- 2.0E-9
- nci_bridge_m
- 0
- shares_issued_minus_components
- 0
- 5
内容を開く
- period_id
FY2030
- calendar_year
- 2030
- 開始日
2030-01-01
- 終了日
2030-12-31
- inclusive_days
- 365
- fiscal_days
- 365
- proration_fraction
- 1
- forecast_status
model_assumption_not_reported
- fiscal_source_bridge
full_calendar_year
- operating_drivers
内容を開く
- legacy_5seg_revenue_oku
内容を開く
- Assessment & Qualifications
- 21.89010217
- Virtual Learning
- 8.92232783
- English Language Learning
- 4.76943205
- Enterprise Learning & Skills
- 4.00434285
- Higher Education
- 13.96993348
- estimated_workera_revenue_included_once_oku
- 0.26288512
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0512315271
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.067
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0827586207
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.099
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.036453202
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.052
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0386138614
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.049
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.1349753695
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.152
- 計算式
(1+volume_mix)*(1+net_price)-1
- reporting_remap_warning
2027 4 segment reporting: legacy 5 units are analytical bridges, not announced audited 2027 numbers
- income
内容を開く
- 売上高
- 53.556138384
- ifrs_operating_profit_after_sbc_oku
- 11.032564507
- net_finance_expense_oku
- 0.695077566
- profit_before_tax_oku
- 10.337486941
- income_tax_expense_oku
- 2.63605917
- profit_after_tax_group_oku
- 7.701427771
- noncontrolling_profit_oku
- 0.032133683
- profit_attributable_to_parent_oku
- 7.669294088
- sbc_expense_already_in_operating_profit_oku
- 0.589117522
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 7.669294088
- nci_profit_oku
- 0.032133683
- depreciation_amortization_oku
- 7.337190959
- noncash_sbc_addback_oku
- 0.589117522
- capitalised_product_development_cash_oku
- 3.856041964
- software_investment_cash_oku
- 1.66024029
- ppe_maintenance_and_growth_cash_oku
- 0.696229799
- working_capital_and_other_timing_cash_use_oku
- 0.831879922
- cash_before_lease_and_sbc_funding_oku
- 8.583344278
- lease_principal_cash_paid_oku
- 1.097900837
- company_operating_owner_cash_after_lease_before_EBT_oku
- 7.485443441
- company_funded_EBT_purchase_oku
- 0.589117522
- owner_cash_after_EBT_cash_cost_oku
- 6.896325919
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 40.787008017
- sbc_equity_settled_credit_net_withholding_oku
- 0.412382266
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.771127373
- company_issuer_buybacks_paid_oku
- 2.25
- company_employee_trust_market_purchases_oku
- 0.589117522
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 44.270439476
- opening_nci_equity_oku
- 0.218649142
- nci_profit_oku
- 0.032133683
- nci_dividend_to_external_owners_oku
- 0.012853473
- closing_nci_equity_oku
- 0.237929352
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 8.583344278
- lease_principal_cash_oku
- 1.097900837
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 2.874345073
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 9.265337801
- closing_financial_debt_oku
- 6.390992728
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.097900837
- assumed_new_lease_liabilities_noncash_oku
- 1.097900837
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 10.950992728
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 7.700992728
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 554581393.44245
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 540877853.7028
- opening_other_public_shares
- 11203539.73965
- cancelled_issuer_buyback_shares
- 14271797.04766
- company_funded_EBT_market_purchased_shares
- 3750503.95192
- closing_issued_shares
- 540459596.39479
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 523221284.22007
- closing_other_public_shares
- 14738312.17472
- closing_public_economic_shares
- 537959596.39479
- closing_old_holder_fraction_of_public
- 0.972603310223
- dated_events
内容を開く
- 1
内容を開く
- 日付
2030-02-28
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 540877853.7028
- issued_before
- 554581393.44245
- ebt_before
- 2500000
- div_id
FY2029_final
- issued_after
- 554581393.44245
- old_shares_after
- 540877853.7028
- ebt_after
- 2500000
- 2
内容を開く
- 日付
2030-03-21
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 540877853.7028
- issued_before
- 554581393.44245
- ebt_before
- 2500000
- div_id
FY2029_final
- locked_old_shares
- 540877853.7028
- locked_public_shares
- 552081393.44245
- expected_payment_date
2030-05-03
- issued_after
- 554581393.44245
- old_shares_after
- 540877853.7028
- ebt_after
- 2500000
- 3
内容を開く
- 日付
2030-03-22
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 540877853.7028
- issued_before
- 554581393.44245
- ebt_before
- 2500000
- div_id
FY2029_final
- issued_after
- 554581393.44245
- old_shares_after
- 540877853.7028
- ebt_after
- 2500000
- 4
内容を開く
- 日付
2030-05-03
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -1.1970925002
- parent_equity_delta_oku
- -1.1970925002
- old_holder_cashflow_oku
- 1.1727995725
- old_shares_before
- 540877853.7028
- issued_before
- 554581393.44245
- ebt_before
- 2500000
- div_id
FY2029_final
- ex_date
2030-03-21
- locked_shares
- 540877853.7028
- paid_per_share_gbp
- 0.216832611
- issued_after
- 554581393.44245
- old_shares_after
- 540877853.7028
- ebt_after
- 2500000
- 5
内容を開く
- 日付
2030-06-15
- 種類
employee_trust_market_purchase
- is_assumption
- はい
- company_cash_delta_oku
- -0.5891175222
- parent_equity_delta_oku
- -0.5891175222
- old_holder_cashflow_oku
- 0.5771623981
- old_shares_before
- 540877853.7028
- issued_before
- 554581393.44245
- ebt_before
- 2500000
- purchased_shares
- 3750503.951924
- old_cohort_shares_sold
- 3674393.94248
- assumed_price_gbp
- 15.70769
- old_participation_ratio
- 0.979706724637
- issued_after
- 554581393.44245
- old_shares_after
- 537203459.76032
- ebt_after
- 6250503.9519243
- 6
内容を開く
- 日付
2030-07-10
- 種類
issuer_buyback_proportional_tender
- is_assumption
- はい
- company_cash_delta_oku
- -2.25
- parent_equity_delta_oku
- -2.25
- old_holder_cashflow_oku
- 2.2043401304
- old_shares_before
- 537203459.76032
- issued_before
- 554581393.44245
- ebt_before
- 6250503.9519243
- purchased_shares
- 14271797.047659
- old_cohort_shares_sold
- 13982175.540253
- assumed_price_gbp
- 15.765359
- old_participation_ratio
- 0.979706724637
- issued_after
- 540309596.39479
- old_shares_after
- 523221284.22007
- ebt_after
- 6250503.9519243
- 7
内容を開く
- 日付
2030-07-26
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 523221284.22007
- issued_before
- 540309596.39479
- ebt_before
- 6250503.9519243
- div_id
FY2030_interim
- issued_after
- 540309596.39479
- old_shares_after
- 523221284.22007
- ebt_after
- 6250503.9519243
- 8
内容を開く
- 日付
2030-08-08
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 523221284.22007
- issued_before
- 540309596.39479
- ebt_before
- 6250503.9519243
- div_id
FY2030_interim
- locked_old_shares
- 523221284.22007
- locked_public_shares
- 534059092.44287
- expected_payment_date
2030-09-09
- issued_after
- 540309596.39479
- old_shares_after
- 523221284.22007
- ebt_after
- 6250503.9519243
- 9
内容を開く
- 日付
2030-08-09
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 523221284.22007
- issued_before
- 540309596.39479
- ebt_before
- 6250503.9519243
- div_id
FY2030_interim
- issued_after
- 540309596.39479
- old_shares_after
- 523221284.22007
- ebt_after
- 6250503.9519243
- 10
内容を開く
- 日付
2030-09-09
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5740348725
- parent_equity_delta_oku
- -0.5740348725
- old_holder_cashflow_oku
- 0.5623858248
- old_shares_before
- 523221284.22007
- issued_before
- 540309596.39479
- ebt_before
- 6250503.9519243
- div_id
FY2030_interim
- ex_date
2030-08-08
- locked_shares
- 523221284.22007
- paid_per_share_gbp
- 0.10748527282
- issued_after
- 540309596.39479
- old_shares_after
- 523221284.22007
- ebt_after
- 6250503.9519243
- 11
内容を開く
- 日付
2030-11-01
- 種類
employee_share_subscription_issue
- is_assumption
- はい
- company_cash_delta_oku
- 0.012
- parent_equity_delta_oku
- 0.012
- old_holder_cashflow_oku
- 0
- old_shares_before
- 523221284.22007
- issued_before
- 540309596.39479
- ebt_before
- 6250503.9519243
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 540459596.39479
- old_shares_after
- 523221284.22007
- ebt_after
- 6250503.9519243
- 12
内容を開く
- 日付
2030-12-15
- 種類
employee_trust_share_delivery
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 523221284.22007
- issued_before
- 540459596.39479
- ebt_before
- 6250503.9519243
- delivered_shares
- 3750503.951924
- equity_reclassification_only
- はい
- issued_after
- 540459596.39479
- old_shares_after
- 523221284.22007
- ebt_after
- 2500000
- 日付別キャッシュフロー
内容を開く
- 1
内容を開く
- year
- 3.31279945243
- 想定日
2030-02-28
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2029_final
- per_share_gbp
- 0.21683261
- 2
内容を開く
- year
- 3.37029431896
- 想定日
2030-03-21
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2029_final
- ex_date
2030-03-21
- payment_date
2030-05-03
- per_share_gbp
- 0.21683261
- 3
内容を開く
- year
- 3.373032169747
- 想定日
2030-03-22
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2029_final
- per_share_gbp
- 0.21683261
- 4
内容を開く
- year
- 3.488021902806
- 想定日
2030-05-03
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.1727995725
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2030-03-21
- record_date
2030-03-22
- div_id
FY2029_final
- per_share_gbp
- 0.21683261
- 5
内容を開く
- year
- 3.605749486653
- 想定日
2030-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.5771623981
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.979706724637
- company_outflow_oku
- 0.5891175222
- execution_price_gbp_assumed
- 15.70769
- 6
内容を開く
- year
- 3.674195756331
- 想定日
2030-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.2043401304
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.979706724637
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 15.765359
- 7
内容を開く
- year
- 3.718001368925
- 想定日
2030-07-26
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2030_interim
- per_share_gbp
- 0.10748527
- 8
内容を開く
- year
- 3.753593429158
- 想定日
2030-08-08
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2030_interim
- ex_date
2030-08-08
- payment_date
2030-09-09
- per_share_gbp
- 0.10748527
- 9
内容を開く
- year
- 3.756331279945
- 想定日
2030-08-09
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2030_interim
- per_share_gbp
- 0.10748527
- 10
内容を開く
- year
- 3.841204654346
- 想定日
2030-09-09
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.5623858248
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2030-08-08
- record_date
2030-08-09
- div_id
FY2030_interim
- per_share_gbp
- 0.10748527
- 11
内容を開く
- year
- 3.986310746064
- 想定日
2030-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 12
内容を開く
- year
- 4.106776180698
- 想定日
2030-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 3750503.951924
- period_holder_cash_received_oku
- 4.516687926
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- -8.0E-9
- cash_bridge_m
- -8.0E-9
- nci_bridge_m
- 0
- shares_issued_minus_components
- 0
- 6
内容を開く
- period_id
FY2031
- calendar_year
- 2031
- 開始日
2031-01-01
- 終了日
2031-12-31
- inclusive_days
- 365
- fiscal_days
- 365
- proration_fraction
- 1
- forecast_status
model_assumption_not_reported
- fiscal_source_bridge
full_calendar_year
- operating_drivers
内容を開く
- legacy_5seg_revenue_oku
内容を開く
- Assessment & Qualifications
- 23.31295881
- Virtual Learning
- 9.78779363
- English Language Learning
- 5.00790366
- Enterprise Learning & Skills
- 4.23986628
- Higher Education
- 16.0654235
- estimated_workera_revenue_included_once_oku
- 0.31020444
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0492610837
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.065
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0807881773
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.097
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0344827586
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.05
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0366336634
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.047
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.1330049261
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.15
- 計算式
(1+volume_mix)*(1+net_price)-1
- reporting_remap_warning
2027 4 segment reporting: legacy 5 units are analytical bridges, not announced audited 2027 numbers
- income
内容を開く
- 売上高
- 58.413945885
- ifrs_operating_profit_after_sbc_oku
- 12.344813897
- net_finance_expense_oku
- 0.545611622
- profit_before_tax_oku
- 11.799202275
- income_tax_expense_oku
- 3.00879658
- profit_after_tax_group_oku
- 8.790405695
- noncontrolling_profit_oku
- 0.035048368
- profit_attributable_to_parent_oku
- 8.755357327
- sbc_expense_already_in_operating_profit_oku
- 0.642553405
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 8.755357327
- nci_profit_oku
- 0.035048368
- depreciation_amortization_oku
- 8.002710586
- noncash_sbc_addback_oku
- 0.642553405
- capitalised_product_development_cash_oku
- 4.205804104
- software_investment_cash_oku
- 1.810832322
- ppe_maintenance_and_growth_cash_oku
- 0.759381297
- working_capital_and_other_timing_cash_use_oku
- 0.904514242
- cash_before_lease_and_sbc_funding_oku
- 9.755137721
- lease_principal_cash_paid_oku
- 1.197485891
- company_operating_owner_cash_after_lease_before_EBT_oku
- 8.55765183
- company_funded_EBT_purchase_oku
- 0.642553405
- owner_cash_after_EBT_cash_cost_oku
- 7.915098426
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 44.270439476
- sbc_equity_settled_credit_net_withholding_oku
- 0.449787383
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.846809794
- company_issuer_buybacks_paid_oku
- 2.25
- company_employee_trust_market_purchases_oku
- 0.642553405
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 48.748220988
- opening_nci_equity_oku
- 0.237929352
- nci_profit_oku
- 0.035048368
- nci_dividend_to_external_owners_oku
- 0.014019347
- closing_nci_equity_oku
- 0.258958372
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 9.755137721
- lease_principal_cash_oku
- 1.197485891
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 2.890992728
- closing_cash_oku
- 3.425276557
- opening_financial_debt_oku
- 6.390992728
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.197485891
- assumed_new_lease_liabilities_noncash_oku
- 1.197485891
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 8.06
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 3.884723443
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 540459596.39479
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 523221284.22007
- opening_other_public_shares
- 14738312.17472
- cancelled_issuer_buyback_shares
- 13528265.47005
- company_funded_EBT_market_purchased_shares
- 3877576.47736
- closing_issued_shares
- 527081330.92474
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 506292304.72479
- closing_other_public_shares
- 18289026.19995
- closing_public_economic_shares
- 524581330.92474
- closing_old_holder_fraction_of_public
- 0.965135956768
- dated_events
内容を開く
- 1
内容を開く
- 日付
2031-02-27
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 523221284.22007
- issued_before
- 540459596.39479
- ebt_before
- 2500000
- div_id
FY2030_final
- issued_after
- 540459596.39479
- old_shares_after
- 523221284.22007
- ebt_after
- 2500000
- 2
内容を開く
- 日付
2031-03-20
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 523221284.22007
- issued_before
- 540459596.39479
- ebt_before
- 2500000
- div_id
FY2030_final
- locked_old_shares
- 523221284.22007
- locked_public_shares
- 537959596.39479
- expected_payment_date
2031-05-02
- issued_after
- 540459596.39479
- old_shares_after
- 523221284.22007
- ebt_after
- 2500000
- 3
内容を開く
- 日付
2031-03-21
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 523221284.22007
- issued_before
- 540459596.39479
- ebt_before
- 2500000
- div_id
FY2030_final
- issued_after
- 540459596.39479
- old_shares_after
- 523221284.22007
- ebt_after
- 2500000
- 4
内容を開く
- 日付
2031-05-02
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -1.2481248677
- parent_equity_delta_oku
- -1.2481248677
- old_holder_cashflow_oku
- 1.2139303779
- old_shares_before
- 523221284.22007
- issued_before
- 540459596.39479
- ebt_before
- 2500000
- div_id
FY2030_final
- ex_date
2031-03-20
- locked_shares
- 523221284.22007
- paid_per_share_gbp
- 0.23201089377
- issued_after
- 540459596.39479
- old_shares_after
- 523221284.22007
- ebt_after
- 2500000
- 5
内容を開く
- 日付
2031-06-15
- 種類
employee_trust_market_purchase
- is_assumption
- はい
- company_cash_delta_oku
- -0.6425534047
- parent_equity_delta_oku
- -0.6425534047
- old_holder_cashflow_oku
- 0.6249495684
- old_shares_before
- 523221284.22007
- issued_before
- 540459596.39479
- ebt_before
- 2500000
- purchased_shares
- 3877576.477365
- old_cohort_shares_sold
- 3771343.71753
- assumed_price_gbp
- 16.571005
- old_participation_ratio
- 0.972603310223
- issued_after
- 540459596.39479
- old_shares_after
- 519449940.50254
- ebt_after
- 6377576.4773649
- 6
内容を開く
- 日付
2031-07-10
- 種類
issuer_buyback_proportional_tender
- is_assumption
- はい
- company_cash_delta_oku
- -2.25
- parent_equity_delta_oku
- -2.25
- old_holder_cashflow_oku
- 2.188357448
- old_shares_before
- 519449940.50254
- issued_before
- 540459596.39479
- ebt_before
- 6377576.4773649
- purchased_shares
- 13528265.470051
- old_cohort_shares_sold
- 13157635.777754
- assumed_price_gbp
- 16.631844
- old_participation_ratio
- 0.972603310223
- issued_after
- 526931330.92474
- old_shares_after
- 506292304.72479
- ebt_after
- 6377576.4773649
- 7
内容を開く
- 日付
2031-07-25
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 506292304.72479
- issued_before
- 526931330.92474
- ebt_before
- 6377576.4773649
- div_id
FY2031_interim
- issued_after
- 526931330.92474
- old_shares_after
- 506292304.72479
- ebt_after
- 6377576.4773649
- 8
内容を開く
- 日付
2031-08-14
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 506292304.72479
- issued_before
- 526931330.92474
- ebt_before
- 6377576.4773649
- div_id
FY2031_interim
- locked_old_shares
- 506292304.72479
- locked_public_shares
- 520553754.44737
- expected_payment_date
2031-09-08
- issued_after
- 526931330.92474
- old_shares_after
- 506292304.72479
- ebt_after
- 6377576.4773649
- 9
内容を開く
- 日付
2031-08-15
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 506292304.72479
- issued_before
- 526931330.92474
- ebt_before
- 6377576.4773649
- div_id
FY2031_interim
- issued_after
- 526931330.92474
- old_shares_after
- 506292304.72479
- ebt_after
- 6377576.4773649
- 10
内容を開く
- 日付
2031-09-08
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5986849268
- parent_equity_delta_oku
- -0.5986849268
- old_holder_cashflow_oku
- 0.5822829416
- old_shares_before
- 506292304.72479
- issued_before
- 526931330.92474
- ebt_before
- 6377576.4773649
- div_id
FY2031_interim
- ex_date
2031-08-14
- locked_shares
- 506292304.72479
- paid_per_share_gbp
- 0.1150092419174
- issued_after
- 526931330.92474
- old_shares_after
- 506292304.72479
- ebt_after
- 6377576.4773649
- 11
内容を開く
- 日付
2031-11-01
- 種類
employee_share_subscription_issue
- is_assumption
- はい
- company_cash_delta_oku
- 0.012
- parent_equity_delta_oku
- 0.012
- old_holder_cashflow_oku
- 0
- old_shares_before
- 506292304.72479
- issued_before
- 526931330.92474
- ebt_before
- 6377576.4773649
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 527081330.92474
- old_shares_after
- 506292304.72479
- ebt_after
- 6377576.4773649
- 12
内容を開く
- 日付
2031-12-15
- 種類
employee_trust_share_delivery
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 506292304.72479
- issued_before
- 527081330.92474
- ebt_before
- 6377576.4773649
- delivered_shares
- 3877576.477365
- equity_reclassification_only
- はい
- issued_after
- 527081330.92474
- old_shares_after
- 506292304.72479
- ebt_after
- 2500000
- 日付別キャッシュフロー
内容を開く
- 1
内容を開く
- year
- 4.309377138946
- 想定日
2031-02-27
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2030_final
- per_share_gbp
- 0.23201089
- 2
内容を開く
- year
- 4.366872005476
- 想定日
2031-03-20
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2030_final
- ex_date
2031-03-20
- payment_date
2031-05-02
- per_share_gbp
- 0.23201089
- 3
内容を開く
- year
- 4.369609856263
- 想定日
2031-03-21
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2030_final
- per_share_gbp
- 0.23201089
- 4
内容を開く
- year
- 4.484599589322
- 想定日
2031-05-02
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.2139303779
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2031-03-20
- record_date
2031-03-21
- div_id
FY2030_final
- per_share_gbp
- 0.23201089
- 5
内容を開く
- year
- 4.605065023956
- 想定日
2031-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.6249495684
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.972603310223
- company_outflow_oku
- 0.6425534047
- execution_price_gbp_assumed
- 16.571005
- 6
内容を開く
- year
- 4.673511293634
- 想定日
2031-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.188357448
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.972603310223
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 16.631844
- 7
内容を開く
- year
- 4.714579055441
- 想定日
2031-07-25
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2031_interim
- per_share_gbp
- 0.11500924
- 8
内容を開く
- year
- 4.769336071184
- 想定日
2031-08-14
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2031_interim
- ex_date
2031-08-14
- payment_date
2031-09-08
- per_share_gbp
- 0.11500924
- 9
内容を開く
- year
- 4.772073921971
- 想定日
2031-08-15
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2031_interim
- per_share_gbp
- 0.11500924
- 10
内容を開く
- year
- 4.837782340862
- 想定日
2031-09-08
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.5822829416
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2031-08-14
- record_date
2031-08-15
- div_id
FY2031_interim
- per_share_gbp
- 0.11500924
- 11
内容を開く
- year
- 4.985626283368
- 想定日
2031-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 12
内容を開く
- year
- 5.106091718001
- 想定日
2031-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 3877576.477365
- period_holder_cash_received_oku
- 4.609520336
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- 2.0E-9
- cash_bridge_m
- 2.0E-9
- nci_bridge_m
- 0
- shares_issued_minus_components
- 0
- 7
内容を開く
- period_id
FY2032
- calendar_year
- 2032
- 開始日
2032-01-01
- 終了日
2032-12-31
- inclusive_days
- 366
- fiscal_days
- 366
- proration_fraction
- 1
- forecast_status
model_assumption_not_reported
- fiscal_source_bridge
full_calendar_year
- operating_drivers
内容を開く
- legacy_5seg_revenue_oku
内容を開く
- Assessment & Qualifications
- 24.78167521
- Virtual Learning
- 10.71763403
- English Language Learning
- 5.24828303
- Enterprise Learning & Skills
- 4.48649707
- Higher Education
- 18.44310618
- estimated_workera_revenue_included_once_oku
- 0.36604124
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0472906404
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.063
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.078817734
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.095
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0325123153
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.048
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0346534653
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.045
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.1310344828
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.148
- 計算式
(1+volume_mix)*(1+net_price)-1
- reporting_remap_warning
2027 4 segment reporting: legacy 5 units are analytical bridges, not announced audited 2027 numbers
- income
内容を開く
- 売上高
- 63.677195521
- ifrs_operating_profit_after_sbc_oku
- 13.796725696
- net_finance_expense_oku
- 0.384176681
- profit_before_tax_oku
- 13.412549015
- income_tax_expense_oku
- 3.420199999
- profit_after_tax_group_oku
- 9.992349016
- noncontrolling_profit_oku
- 0.038206317
- profit_attributable_to_parent_oku
- 9.954142699
- sbc_expense_already_in_operating_profit_oku
- 0.700449151
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 9.954142699
- nci_profit_oku
- 0.038206317
- depreciation_amortization_oku
- 8.723775786
- noncash_sbc_addback_oku
- 0.700449151
- capitalised_product_development_cash_oku
- 4.584758077
- software_investment_cash_oku
- 1.973993061
- ppe_maintenance_and_growth_cash_oku
- 0.827803542
- working_capital_and_other_timing_cash_use_oku
- 0.983110031
- cash_before_lease_and_sbc_funding_oku
- 11.046909241
- lease_principal_cash_paid_oku
- 1.305382508
- company_operating_owner_cash_after_lease_before_EBT_oku
- 9.741526733
- company_funded_EBT_purchase_oku
- 0.700449151
- owner_cash_after_EBT_cash_cost_oku
- 9.041077582
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 48.748220988
- sbc_equity_settled_credit_net_withholding_oku
- 0.490314406
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.927122843
- company_issuer_buybacks_paid_oku
- 2.25
- company_employee_trust_market_purchases_oku
- 0.700449151
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 54.327106099
- opening_nci_equity_oku
- 0.258958372
- nci_profit_oku
- 0.038206317
- nci_dividend_to_external_owners_oku
- 0.015282527
- closing_nci_equity_oku
- 0.281882162
- opening_cash_oku
- 3.425276557
- operating_cash_before_lease_oku
- 11.046909241
- lease_principal_cash_oku
- 1.305382508
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 8.285948769
- opening_financial_debt_oku
- 3.5
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.305382508
- assumed_new_lease_liabilities_noncash_oku
- 1.305382508
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 8.06
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- -0.975948769
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 527081330.92474
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 506292304.72479
- opening_other_public_shares
- 18289026.19995
- cancelled_issuer_buyback_shares
- 12821590.76271
- company_funded_EBT_market_purchased_shares
- 4006153.17136
- closing_issued_shares
- 514409740.16203
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 490051243.98273
- closing_other_public_shares
- 21858496.1793
- closing_public_economic_shares
- 511909740.16203
- closing_old_holder_fraction_of_public
- 0.957300097137
- dated_events
内容を開く
- 1
内容を開く
- 日付
2032-02-26
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 506292304.72479
- issued_before
- 527081330.92474
- ebt_before
- 2500000
- div_id
FY2031_final
- issued_after
- 527081330.92474
- old_shares_after
- 506292304.72479
- ebt_after
- 2500000
- 2
内容を開く
- 日付
2032-03-18
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 506292304.72479
- issued_before
- 527081330.92474
- ebt_before
- 2500000
- div_id
FY2031_final
- locked_old_shares
- 506292304.72479
- locked_public_shares
- 524581330.92474
- expected_payment_date
2032-05-07
- issued_after
- 527081330.92474
- old_shares_after
- 506292304.72479
- ebt_after
- 2500000
- 3
内容を開く
- 日付
2032-03-19
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 506292304.72479
- issued_before
- 527081330.92474
- ebt_before
- 2500000
- div_id
FY2031_final
- issued_after
- 527081330.92474
- old_shares_after
- 506292304.72479
- ebt_after
- 2500000
- 4
内容を開く
- 日付
2032-05-07
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -1.3022818428
- parent_equity_delta_oku
- -1.3022818428
- old_holder_cashflow_oku
- 1.2568790324
- old_shares_before
- 506292304.72479
- issued_before
- 527081330.92474
- ebt_before
- 2500000
- div_id
FY2031_final
- ex_date
2032-03-18
- locked_shares
- 506292304.72479
- paid_per_share_gbp
- 0.2482516563339
- issued_after
- 527081330.92474
- old_shares_after
- 506292304.72479
- ebt_after
- 2500000
- 5
内容を開く
- 日付
2032-06-15
- 種類
employee_trust_market_purchase
- is_assumption
- はい
- company_cash_delta_oku
- -0.7004491507
- parent_equity_delta_oku
- -0.7004491507
- old_holder_cashflow_oku
- 0.6760286613
- old_shares_before
- 506292304.72479
- issued_before
- 527081330.92474
- ebt_before
- 2500000
- purchased_shares
- 4006153.171357
- old_cohort_shares_sold
- 3866482.473998
- assumed_price_gbp
- 17.484333
- old_participation_ratio
- 0.965135956768
- issued_after
- 527081330.92474
- old_shares_after
- 502425822.25079
- ebt_after
- 6506153.1713569
- 6
内容を開く
- 日付
2032-07-10
- 種類
issuer_buyback_proportional_tender
- is_assumption
- はい
- company_cash_delta_oku
- -2.25
- parent_equity_delta_oku
- -2.25
- old_holder_cashflow_oku
- 2.1715559027
- old_shares_before
- 502425822.25079
- issued_before
- 527081330.92474
- ebt_before
- 6506153.1713569
- purchased_shares
- 12821590.762713
- old_cohort_shares_sold
- 12374578.268062
- assumed_price_gbp
- 17.548525
- old_participation_ratio
- 0.965135956768
- issued_after
- 514259740.16203
- old_shares_after
- 490051243.98273
- ebt_after
- 6506153.1713569
- 7
内容を開く
- 日付
2032-07-30
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 490051243.98273
- issued_before
- 514259740.16203
- ebt_before
- 6506153.1713569
- div_id
FY2032_interim
- issued_after
- 514259740.16203
- old_shares_after
- 490051243.98273
- ebt_after
- 6506153.1713569
- 8
内容を開く
- 日付
2032-08-12
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 490051243.98273
- issued_before
- 514259740.16203
- ebt_before
- 6506153.1713569
- div_id
FY2032_interim
- locked_old_shares
- 490051243.98273
- locked_public_shares
- 507753586.99067
- expected_payment_date
2032-09-13
- issued_after
- 514259740.16203
- old_shares_after
- 490051243.98273
- ebt_after
- 6506153.1713569
- 9
内容を開く
- 日付
2032-08-13
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 490051243.98273
- issued_before
- 514259740.16203
- ebt_before
- 6506153.1713569
- div_id
FY2032_interim
- issued_after
- 514259740.16203
- old_shares_after
- 490051243.98273
- ebt_after
- 6506153.1713569
- 10
内容を開く
- 日付
2032-09-13
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.6248409998
- parent_equity_delta_oku
- -0.6248409998
- old_holder_cashflow_oku
- 0.6030565162
- old_shares_before
- 490051243.98273
- issued_before
- 514259740.16203
- ebt_before
- 6506153.1713569
- div_id
FY2032_interim
- ex_date
2032-08-12
- locked_shares
- 490051243.98273
- paid_per_share_gbp
- 0.12305988885162
- issued_after
- 514259740.16203
- old_shares_after
- 490051243.98273
- ebt_after
- 6506153.1713569
- 11
内容を開く
- 日付
2032-11-01
- 種類
employee_share_subscription_issue
- is_assumption
- はい
- company_cash_delta_oku
- 0.012
- parent_equity_delta_oku
- 0.012
- old_holder_cashflow_oku
- 0
- old_shares_before
- 490051243.98273
- issued_before
- 514259740.16203
- ebt_before
- 6506153.1713569
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 514409740.16203
- old_shares_after
- 490051243.98273
- ebt_after
- 6506153.1713569
- 12
内容を開く
- 日付
2032-12-15
- 種類
employee_trust_share_delivery
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 490051243.98273
- issued_before
- 514409740.16203
- ebt_before
- 6506153.1713569
- delivered_shares
- 4006153.171357
- equity_reclassification_only
- はい
- issued_after
- 514409740.16203
- old_shares_after
- 490051243.98273
- ebt_after
- 2500000
- 日付別キャッシュフロー
内容を開く
- 1
内容を開く
- year
- 5.305954825462
- 想定日
2032-02-26
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2031_final
- per_share_gbp
- 0.24825166
- 2
内容を開く
- year
- 5.363449691992
- 想定日
2032-03-18
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2031_final
- ex_date
2032-03-18
- payment_date
2032-05-07
- per_share_gbp
- 0.24825166
- 3
内容を開く
- year
- 5.366187542779
- 想定日
2032-03-19
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2031_final
- per_share_gbp
- 0.24825166
- 4
内容を開く
- year
- 5.500342231348
- 想定日
2032-05-07
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.2568790324
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2032-03-18
- record_date
2032-03-19
- div_id
FY2031_final
- per_share_gbp
- 0.24825166
- 5
内容を開く
- year
- 5.607118412047
- 想定日
2032-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.6760286613
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.965135956768
- company_outflow_oku
- 0.7004491507
- execution_price_gbp_assumed
- 17.484333
- 6
内容を開く
- year
- 5.675564681725
- 想定日
2032-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.1715559027
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.965135956768
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 17.548525
- 7
内容を開く
- year
- 5.730321697467
- 想定日
2032-07-30
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2032_interim
- per_share_gbp
- 0.12305989
- 8
内容を開く
- year
- 5.7659137577
- 想定日
2032-08-12
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2032_interim
- ex_date
2032-08-12
- payment_date
2032-09-13
- per_share_gbp
- 0.12305989
- 9
内容を開く
- year
- 5.768651608487
- 想定日
2032-08-13
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2032_interim
- per_share_gbp
- 0.12305989
- 10
内容を開く
- year
- 5.853524982888
- 想定日
2032-09-13
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.6030565162
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2032-08-12
- record_date
2032-08-13
- div_id
FY2032_interim
- per_share_gbp
- 0.12305989
- 11
内容を開く
- year
- 5.987679671458
- 想定日
2032-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 12
内容を開く
- year
- 6.108145106092
- 想定日
2032-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 4006153.171357
- period_holder_cash_received_oku
- 4.707520113
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- -3.0E-9
- cash_bridge_m
- -3.0E-9
- nci_bridge_m
- 0
- shares_issued_minus_components
- 0
- 8
内容を開く
- period_id
FY2033
- calendar_year
- 2033
- 開始日
2033-01-01
- 終了日
2033-12-31
- inclusive_days
- 365
- fiscal_days
- 365
- proration_fraction
- 1
- forecast_status
model_assumption_not_reported
- fiscal_source_bridge
full_calendar_year
- operating_drivers
内容を開く
- legacy_5seg_revenue_oku
内容を開く
- Assessment & Qualifications
- 26.2933574
- Virtual Learning
- 11.71437399
- English Language Learning
- 5.48970405
- Enterprise Learning & Skills
- 4.74530386
- Higher Education
- 21.13579968
- estimated_workera_revenue_included_once_oku
- 0.43192866
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.045320197
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.061
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0768472906
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.093
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0305418719
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.046
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0326732673
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.043
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.1290640394
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.146
- 計算式
(1+volume_mix)*(1+net_price)-1
- reporting_remap_warning
2027 4 segment reporting: legacy 5 units are analytical bridges, not announced audited 2027 numbers
- income
内容を開く
- 売上高
- 69.378538992
- ifrs_operating_profit_after_sbc_oku
- 15.402035656
- net_finance_expense_oku
- 0.325848615
- profit_before_tax_oku
- 15.076187042
- income_tax_expense_oku
- 3.844427696
- profit_after_tax_group_oku
- 11.231759346
- noncontrolling_profit_oku
- 0.041627123
- profit_attributable_to_parent_oku
- 11.190132223
- sbc_expense_already_in_operating_profit_oku
- 0.763163929
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 11.190132223
- nci_profit_oku
- 0.041627123
- depreciation_amortization_oku
- 9.504859842
- noncash_sbc_addback_oku
- 0.763163929
- capitalised_product_development_cash_oku
- 4.995254807
- software_investment_cash_oku
- 2.150734709
- ppe_maintenance_and_growth_cash_oku
- 0.901921007
- working_capital_and_other_timing_cash_use_oku
- 1.068149224
- cash_before_lease_and_sbc_funding_oku
- 12.383723369
- lease_principal_cash_paid_oku
- 1.422260049
- company_operating_owner_cash_after_lease_before_EBT_oku
- 10.96146332
- company_funded_EBT_purchase_oku
- 0.763163929
- owner_cash_after_EBT_cash_cost_oku
- 10.198299391
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 54.327106099
- sbc_equity_settled_credit_net_withholding_oku
- 0.53421475
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 2.012383464
- company_issuer_buybacks_paid_oku
- 2.25
- company_employee_trust_market_purchases_oku
- 0.763163929
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 61.037905678
- opening_nci_equity_oku
- 0.281882162
- nci_profit_oku
- 0.041627123
- nci_dividend_to_external_owners_oku
- 0.016650849
- closing_nci_equity_oku
- 0.306858436
- opening_cash_oku
- 8.285948769
- operating_cash_before_lease_oku
- 12.383723369
- lease_principal_cash_oku
- 1.422260049
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 14.217213847
- opening_financial_debt_oku
- 3.5
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.422260049
- assumed_new_lease_liabilities_noncash_oku
- 1.422260049
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 8.06
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- -6.907213847
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 514409740.16203
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 490051243.98273
- opening_other_public_shares
- 21858496.1793
- cancelled_issuer_buyback_shares
- 12153611.98083
- company_funded_EBT_market_purchased_shares
- 4137444.94644
- closing_issued_shares
- 502406128.1812
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 474455813.60378
- closing_other_public_shares
- 25450314.57742
- closing_public_economic_shares
- 499906128.1812
- closing_old_holder_fraction_of_public
- 0.949089812781
- dated_events
内容を開く
- 1
内容を開く
- 日付
2033-02-24
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 490051243.98273
- issued_before
- 514409740.16203
- ebt_before
- 2500000
- div_id
FY2032_final
- issued_after
- 514409740.16203
- old_shares_after
- 490051243.98273
- ebt_after
- 2500000
- 2
内容を開く
- 日付
2033-03-17
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 490051243.98273
- issued_before
- 514409740.16203
- ebt_before
- 2500000
- div_id
FY2032_final
- locked_old_shares
- 490051243.98273
- locked_public_shares
- 511909740.16203
- expected_payment_date
2033-05-06
- issued_after
- 514409740.16203
- old_shares_after
- 490051243.98273
- ebt_after
- 2500000
- 3
内容を開く
- 日付
2033-03-18
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 490051243.98273
- issued_before
- 514409740.16203
- ebt_before
- 2500000
- div_id
FY2032_final
- issued_after
- 514409740.16203
- old_shares_after
- 490051243.98273
- ebt_after
- 2500000
- 4
内容を開く
- 日付
2033-05-06
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -1.3597821175
- parent_equity_delta_oku
- -1.3597821175
- old_holder_cashflow_oku
- 1.3017195532
- old_shares_before
- 490051243.98273
- issued_before
- 514409740.16203
- ebt_before
- 2500000
- div_id
FY2032_final
- ex_date
2033-03-17
- locked_shares
- 490051243.98273
- paid_per_share_gbp
- 0.26562927227727
- issued_after
- 514409740.16203
- old_shares_after
- 490051243.98273
- ebt_after
- 2500000
- 5
内容を開く
- 日付
2033-06-15
- 種類
employee_trust_market_purchase
- is_assumption
- はい
- company_cash_delta_oku
- -0.7631639289
- parent_equity_delta_oku
- -0.7631639289
- old_holder_cashflow_oku
- 0.7305769033
- old_shares_before
- 490051243.98273
- issued_before
- 514409740.16203
- ebt_before
- 2500000
- purchased_shares
- 4137444.946445
- old_cohort_shares_sold
- 3960776.449133
- assumed_price_gbp
- 18.445295
- old_participation_ratio
- 0.957300097137
- issued_after
- 514409740.16203
- old_shares_after
- 486090467.53359
- ebt_after
- 6637444.9464448
- 6
内容を開く
- 日付
2033-07-10
- 種類
issuer_buyback_proportional_tender
- is_assumption
- はい
- company_cash_delta_oku
- -2.25
- parent_equity_delta_oku
- -2.25
- old_holder_cashflow_oku
- 2.1539252186
- old_shares_before
- 486090467.53359
- issued_before
- 514409740.16203
- ebt_before
- 6637444.9464448
- purchased_shares
- 12153611.980825
- old_cohort_shares_sold
- 11634653.929815
- assumed_price_gbp
- 18.513015
- old_participation_ratio
- 0.957300097137
- issued_after
- 502256128.1812
- old_shares_after
- 474455813.60378
- ebt_after
- 6637444.9464448
- 7
内容を開く
- 日付
2033-07-29
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 474455813.60378
- issued_before
- 502256128.1812
- ebt_before
- 6637444.9464448
- div_id
FY2033_interim
- issued_after
- 502256128.1812
- old_shares_after
- 474455813.60378
- ebt_after
- 6637444.9464448
- 8
内容を開く
- 日付
2033-08-11
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 474455813.60378
- issued_before
- 502256128.1812
- ebt_before
- 6637444.9464448
- div_id
FY2033_interim
- locked_old_shares
- 474455813.60378
- locked_public_shares
- 495618683.23475
- expected_payment_date
2033-09-12
- issued_after
- 502256128.1812
- old_shares_after
- 474455813.60378
- ebt_after
- 6637444.9464448
- 9
内容を開く
- 日付
2033-08-12
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 474455813.60378
- issued_before
- 502256128.1812
- ebt_before
- 6637444.9464448
- div_id
FY2033_interim
- issued_after
- 502256128.1812
- old_shares_after
- 474455813.60378
- ebt_after
- 6637444.9464448
- 10
内容を開く
- 日付
2033-09-12
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.6526013468
- parent_equity_delta_oku
- -0.6526013468
- old_holder_cashflow_oku
- 0.6247353327
- old_shares_before
- 474455813.60378
- issued_before
- 502256128.1812
- ebt_before
- 6637444.9464448
- div_id
FY2033_interim
- ex_date
2033-08-11
- locked_shares
- 474455813.60378
- paid_per_share_gbp
- 0.13167408107123
- issued_after
- 502256128.1812
- old_shares_after
- 474455813.60378
- ebt_after
- 6637444.9464448
- 11
内容を開く
- 日付
2033-11-01
- 種類
employee_share_subscription_issue
- is_assumption
- はい
- company_cash_delta_oku
- 0.012
- parent_equity_delta_oku
- 0.012
- old_holder_cashflow_oku
- 0
- old_shares_before
- 474455813.60378
- issued_before
- 502256128.1812
- ebt_before
- 6637444.9464448
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 502406128.1812
- old_shares_after
- 474455813.60378
- ebt_after
- 6637444.9464448
- 12
内容を開く
- 日付
2033-12-15
- 種類
employee_trust_share_delivery
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 474455813.60378
- issued_before
- 502406128.1812
- ebt_before
- 6637444.9464448
- delivered_shares
- 4137444.946445
- equity_reclassification_only
- はい
- issued_after
- 502406128.1812
- old_shares_after
- 474455813.60378
- ebt_after
- 2500000
- 日付別キャッシュフロー
内容を開く
- 1
内容を開く
- year
- 6.302532511978
- 想定日
2033-02-24
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2032_final
- per_share_gbp
- 0.26562927
- 2
内容を開く
- year
- 6.360027378508
- 想定日
2033-03-17
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2032_final
- ex_date
2033-03-17
- payment_date
2033-05-06
- per_share_gbp
- 0.26562927
- 3
内容を開く
- year
- 6.362765229295
- 想定日
2033-03-18
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2032_final
- per_share_gbp
- 0.26562927
- 4
内容を開く
- year
- 6.496919917864
- 想定日
2033-05-06
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.3017195532
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2033-03-17
- record_date
2033-03-18
- div_id
FY2032_final
- per_share_gbp
- 0.26562927
- 5
内容を開く
- year
- 6.60643394935
- 想定日
2033-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.7305769033
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.957300097137
- company_outflow_oku
- 0.7631639289
- execution_price_gbp_assumed
- 18.445295
- 6
内容を開く
- year
- 6.674880219028
- 想定日
2033-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.1539252186
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.957300097137
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 18.513015
- 7
内容を開く
- year
- 6.726899383984
- 想定日
2033-07-29
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2033_interim
- per_share_gbp
- 0.13167408
- 8
内容を開く
- year
- 6.762491444216
- 想定日
2033-08-11
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2033_interim
- ex_date
2033-08-11
- payment_date
2033-09-12
- per_share_gbp
- 0.13167408
- 9
内容を開く
- year
- 6.765229295003
- 想定日
2033-08-12
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2033_interim
- per_share_gbp
- 0.13167408
- 10
内容を開く
- year
- 6.850102669405
- 想定日
2033-09-12
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.6247353327
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2033-08-11
- record_date
2033-08-12
- div_id
FY2033_interim
- per_share_gbp
- 0.13167408
- 11
内容を開く
- year
- 6.986995208761
- 想定日
2033-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 12
内容を開く
- year
- 7.107460643395
- 想定日
2033-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 4137444.946445
- period_holder_cash_received_oku
- 4.810957008
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- 2.0E-9
- cash_bridge_m
- 2.0E-9
- nci_bridge_m
- 0
- shares_issued_minus_components
- 0
- 9
内容を開く
- period_id
FY2034
- calendar_year
- 2034
- 開始日
2034-01-01
- 終了日
2034-12-31
- inclusive_days
- 365
- fiscal_days
- 365
- proration_fraction
- 1
- forecast_status
model_assumption_not_reported
- fiscal_source_bridge
full_calendar_year
- operating_drivers
内容を開く
- legacy_5seg_revenue_oku
内容を開く
- Assessment & Qualifications
- 27.84466549
- Virtual Learning
- 12.78038203
- English Language Learning
- 5.73125103
- Enterprise Learning & Skills
- 5.01760848
- Higher Education
- 24.17935484
- estimated_workera_revenue_included_once_oku
- 0.50967582
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0433497537
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.059
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0748768473
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.091
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0285714286
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.044
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0306930693
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.041
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.1270935961
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.144
- 計算式
(1+volume_mix)*(1+net_price)-1
- reporting_remap_warning
2027 4 segment reporting: legacy 5 units are analytical bridges, not announced audited 2027 numbers
- income
内容を開く
- 売上高
- 75.553261863
- ifrs_operating_profit_after_sbc_oku
- 17.175774863
- net_finance_expense_oku
- 0.254673434
- profit_before_tax_oku
- 16.92110143
- income_tax_expense_oku
- 4.314880865
- profit_after_tax_group_oku
- 12.606220565
- noncontrolling_profit_oku
- 0.045331957
- profit_attributable_to_parent_oku
- 12.560888608
- sbc_expense_already_in_operating_profit_oku
- 0.83108588
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 12.560888608
- nci_profit_oku
- 0.045331957
- depreciation_amortization_oku
- 10.350796875
- noncash_sbc_addback_oku
- 0.83108588
- capitalised_product_development_cash_oku
- 5.439834854
- software_investment_cash_oku
- 2.342151118
- ppe_maintenance_and_growth_cash_oku
- 0.982192404
- working_capital_and_other_timing_cash_use_oku
- 1.160151153
- cash_before_lease_and_sbc_funding_oku
- 13.863773791
- lease_principal_cash_paid_oku
- 1.548841868
- company_operating_owner_cash_after_lease_before_EBT_oku
- 12.314931923
- company_funded_EBT_purchase_oku
- 0.83108588
- owner_cash_after_EBT_cash_cost_oku
- 11.483846043
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 61.037905678
- sbc_equity_settled_credit_net_withholding_oku
- 0.581760116
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 2.102925207
- company_issuer_buybacks_paid_oku
- 2.25
- company_employee_trust_market_purchases_oku
- 0.83108588
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 69.008543315
- opening_nci_equity_oku
- 0.306858436
- nci_profit_oku
- 0.045331957
- nci_dividend_to_external_owners_oku
- 0.018132783
- closing_nci_equity_oku
- 0.334057611
- opening_cash_oku
- 14.217213847
- operating_cash_before_lease_oku
- 13.863773791
- lease_principal_cash_oku
- 1.548841868
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 21.342001899
- opening_financial_debt_oku
- 3.5
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.548841868
- assumed_new_lease_liabilities_noncash_oku
- 1.548841868
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 8.06
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- -14.032001899
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 502406128.1812
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 474455813.60378
- opening_other_public_shares
- 25450314.57742
- cancelled_issuer_buyback_shares
- 11520433.53388
- company_funded_EBT_market_purchased_shares
- 4270942.77709
- closing_issued_shares
- 491035694.64732
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 459468379.21724
- closing_other_public_shares
- 29067315.43008
- closing_public_economic_shares
- 488535694.64732
- closing_old_holder_fraction_of_public
- 0.940501143011
- dated_events
内容を開く
- 1
内容を開く
- 日付
2034-02-23
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 474455813.60378
- issued_before
- 502406128.1812
- ebt_before
- 2500000
- div_id
FY2033_final
- issued_after
- 502406128.1812
- old_shares_after
- 474455813.60378
- ebt_after
- 2500000
- 2
内容を開く
- 日付
2034-03-16
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 474455813.60378
- issued_before
- 502406128.1812
- ebt_before
- 2500000
- div_id
FY2033_final
- locked_old_shares
- 474455813.60378
- locked_public_shares
- 499906128.1812
- expected_payment_date
2034-05-05
- issued_after
- 502406128.1812
- old_shares_after
- 474455813.60378
- ebt_after
- 2500000
- 3
内容を開く
- 日付
2034-03-17
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 474455813.60378
- issued_before
- 502406128.1812
- ebt_before
- 2500000
- div_id
FY2033_final
- issued_after
- 502406128.1812
- old_shares_after
- 474455813.60378
- ebt_after
- 2500000
- 4
内容を開く
- 日付
2034-05-05
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -1.4208498011
- parent_equity_delta_oku
- -1.4208498011
- old_holder_cashflow_oku
- 1.3485140717
- old_shares_before
- 474455813.60378
- issued_before
- 502406128.1812
- ebt_before
- 2500000
- div_id
FY2033_final
- ex_date
2034-03-16
- locked_shares
- 474455813.60378
- paid_per_share_gbp
- 0.28422332133668
- issued_after
- 502406128.1812
- old_shares_after
- 474455813.60378
- ebt_after
- 2500000
- 5
内容を開く
- 日付
2034-06-15
- 種類
employee_trust_market_purchase
- is_assumption
- はい
- company_cash_delta_oku
- -0.8310858805
- parent_equity_delta_oku
- -0.8310858805
- old_holder_cashflow_oku
- 0.7887751427
- old_shares_before
- 474455813.60378
- issued_before
- 502406128.1812
- ebt_before
- 2500000
- purchased_shares
- 4270942.777089
- old_cohort_shares_sold
- 4053508.280708
- assumed_price_gbp
- 19.459073
- old_participation_ratio
- 0.949089812781
- issued_after
- 502406128.1812
- old_shares_after
- 470402305.32307
- ebt_after
- 6770942.777089
- 6
内容を開く
- 日付
2034-07-10
- 種類
issuer_buyback_proportional_tender
- is_assumption
- はい
- company_cash_delta_oku
- -2.25
- parent_equity_delta_oku
- -2.25
- old_holder_cashflow_oku
- 2.1354520788
- old_shares_before
- 470402305.32307
- issued_before
- 502406128.1812
- ebt_before
- 6770942.777089
- purchased_shares
- 11520433.533881
- old_cohort_shares_sold
- 10933926.105832
- assumed_price_gbp
- 19.530515
- old_participation_ratio
- 0.949089812781
- issued_after
- 490885694.64732
- old_shares_after
- 459468379.21724
- ebt_after
- 6770942.777089
- 7
内容を開く
- 日付
2034-07-28
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 459468379.21724
- issued_before
- 490885694.64732
- ebt_before
- 6770942.777089
- div_id
FY2034_interim
- issued_after
- 490885694.64732
- old_shares_after
- 459468379.21724
- ebt_after
- 6770942.777089
- 8
内容を開く
- 日付
2034-08-10
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 459468379.21724
- issued_before
- 490885694.64732
- ebt_before
- 6770942.777089
- div_id
FY2034_interim
- locked_old_shares
- 459468379.21724
- locked_public_shares
- 484114751.87023
- expected_payment_date
2034-09-11
- issued_after
- 490885694.64732
- old_shares_after
- 459468379.21724
- ebt_after
- 6770942.777089
- 9
内容を開く
- 日付
2034-08-11
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 459468379.21724
- issued_before
- 490885694.64732
- ebt_before
- 6770942.777089
- div_id
FY2034_interim
- issued_after
- 490885694.64732
- old_shares_after
- 459468379.21724
- ebt_after
- 6770942.777089
- 10
内容を開く
- 日付
2034-09-11
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.6820754064
- parent_equity_delta_oku
- -0.6820754064
- old_holder_cashflow_oku
- 0.6473508198
- old_shares_before
- 459468379.21724
- issued_before
- 490885694.64732
- ebt_before
- 6770942.777089
- div_id
FY2034_interim
- ex_date
2034-08-10
- locked_shares
- 459468379.21724
- paid_per_share_gbp
- 0.14089126674622
- issued_after
- 490885694.64732
- old_shares_after
- 459468379.21724
- ebt_after
- 6770942.777089
- 11
内容を開く
- 日付
2034-11-01
- 種類
employee_share_subscription_issue
- is_assumption
- はい
- company_cash_delta_oku
- 0.012
- parent_equity_delta_oku
- 0.012
- old_holder_cashflow_oku
- 0
- old_shares_before
- 459468379.21724
- issued_before
- 490885694.64732
- ebt_before
- 6770942.777089
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 491035694.64732
- old_shares_after
- 459468379.21724
- ebt_after
- 6770942.777089
- 12
内容を開く
- 日付
2034-12-15
- 種類
employee_trust_share_delivery
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 459468379.21724
- issued_before
- 491035694.64732
- ebt_before
- 6770942.777089
- delivered_shares
- 4270942.777089
- equity_reclassification_only
- はい
- issued_after
- 491035694.64732
- old_shares_after
- 459468379.21724
- ebt_after
- 2500000
- 日付別キャッシュフロー
内容を開く
- 1
内容を開く
- year
- 7.299110198494
- 想定日
2034-02-23
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2033_final
- per_share_gbp
- 0.28422332
- 2
内容を開く
- year
- 7.356605065024
- 想定日
2034-03-16
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2033_final
- ex_date
2034-03-16
- payment_date
2034-05-05
- per_share_gbp
- 0.28422332
- 3
内容を開く
- year
- 7.359342915811
- 想定日
2034-03-17
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2033_final
- per_share_gbp
- 0.28422332
- 4
内容を開く
- year
- 7.493497604381
- 想定日
2034-05-05
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.3485140717
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2034-03-16
- record_date
2034-03-17
- div_id
FY2033_final
- per_share_gbp
- 0.28422332
- 5
内容を開く
- year
- 7.605749486653
- 想定日
2034-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.7887751427
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.949089812781
- company_outflow_oku
- 0.8310858805
- execution_price_gbp_assumed
- 19.459073
- 6
内容を開く
- year
- 7.674195756331
- 想定日
2034-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.1354520788
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.949089812781
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 19.530515
- 7
内容を開く
- year
- 7.7234770705
- 想定日
2034-07-28
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2034_interim
- per_share_gbp
- 0.14089127
- 8
内容を開く
- year
- 7.759069130732
- 想定日
2034-08-10
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2034_interim
- ex_date
2034-08-10
- payment_date
2034-09-11
- per_share_gbp
- 0.14089127
- 9
内容を開く
- year
- 7.76180698152
- 想定日
2034-08-11
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2034_interim
- per_share_gbp
- 0.14089127
- 10
内容を開く
- year
- 7.846680355921
- 想定日
2034-09-11
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.6473508198
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2034-08-10
- record_date
2034-08-11
- div_id
FY2034_interim
- per_share_gbp
- 0.14089127
- 11
内容を開く
- year
- 7.986310746064
- 想定日
2034-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 12
内容を開く
- year
- 8.106776180698
- 想定日
2034-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 4270942.777089
- period_holder_cash_received_oku
- 4.920092113
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- 0
- cash_bridge_m
- 0
- nci_bridge_m
- 0
- shares_issued_minus_components
- 0
- 10
内容を開く
- period_id
FY2035
- calendar_year
- 2035
- 開始日
2035-01-01
- 終了日
2035-12-31
- inclusive_days
- 365
- fiscal_days
- 365
- proration_fraction
- 1
- forecast_status
model_assumption_not_reported
- fiscal_source_bridge
full_calendar_year
- operating_drivers
内容を開く
- legacy_5seg_revenue_oku
内容を開く
- Assessment & Qualifications
- 29.43181142
- Virtual Learning
- 13.91783603
- English Language Learning
- 5.97196357
- Enterprise Learning & Skills
- 5.30503686
- Higher Education
- 27.61282322
- estimated_workera_revenue_included_once_oku
- 0.60141747
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0413793103
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.057
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0729064039
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.089
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0266009852
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.042
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0287128713
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.039
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.1251231527
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.142
- 計算式
(1+volume_mix)*(1+net_price)-1
- reporting_remap_warning
2027 4 segment reporting: legacy 5 units are analytical bridges, not announced audited 2027 numbers
- income
内容を開く
- 売上高
- 82.239471105
- ifrs_operating_profit_after_sbc_oku
- 19.13438361
- net_finance_expense_oku
- 0.169175977
- profit_before_tax_oku
- 18.965207633
- income_tax_expense_oku
- 4.836127946
- profit_after_tax_group_oku
- 14.129079687
- noncontrolling_profit_oku
- 0.049343683
- profit_attributable_to_parent_oku
- 14.079736004
- sbc_expense_already_in_operating_profit_oku
- 0.904634182
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 14.079736004
- nci_profit_oku
- 0.049343683
- depreciation_amortization_oku
- 11.266807541
- noncash_sbc_addback_oku
- 0.904634182
- capitalised_product_development_cash_oku
- 5.92124192
- software_investment_cash_oku
- 2.549423604
- ppe_maintenance_and_growth_cash_oku
- 1.069113124
- working_capital_and_other_timing_cash_use_oku
- 1.259674601
- cash_before_lease_and_sbc_funding_oku
- 15.501068161
- lease_principal_cash_paid_oku
- 1.685909158
- company_operating_owner_cash_after_lease_before_EBT_oku
- 13.815159004
- company_funded_EBT_purchase_oku
- 0.904634182
- owner_cash_after_EBT_cash_cost_oku
- 12.910524822
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 69.008543315
- sbc_equity_settled_credit_net_withholding_oku
- 0.633243928
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 2.199109123
- company_issuer_buybacks_paid_oku
- 2.25
- company_employee_trust_market_purchases_oku
- 0.904634182
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 78.379779941
- opening_nci_equity_oku
- 0.334057611
- nci_profit_oku
- 0.049343683
- nci_dividend_to_external_owners_oku
- 0.019737473
- closing_nci_equity_oku
- 0.36366382
- opening_cash_oku
- 21.342001899
- operating_cash_before_lease_oku
- 15.501068161
- lease_principal_cash_oku
- 1.685909158
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 29.795680125
- opening_financial_debt_oku
- 3.5
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.685909158
- assumed_new_lease_liabilities_noncash_oku
- 1.685909158
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 8.06
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- -22.485680125
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 491035694.64732
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 459468379.21724
- opening_other_public_shares
- 29067315.43008
- cancelled_issuer_buyback_shares
- 10920242.39526
- company_funded_EBT_market_purchased_shares
- 4406708.24653
- closing_issued_shares
- 480265452.25206
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 445053364.61977
- closing_other_public_shares
- 32712087.63228
- closing_public_economic_shares
- 477765452.25206
- closing_old_holder_fraction_of_public
- 0.931531073505
- dated_events
内容を開く
- 1
内容を開く
- 日付
2035-02-22
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 459468379.21724
- issued_before
- 491035694.64732
- ebt_before
- 2500000
- div_id
FY2034_final
- issued_after
- 491035694.64732
- old_shares_after
- 459468379.21724
- ebt_after
- 2500000
- 2
内容を開く
- 日付
2035-03-15
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 459468379.21724
- issued_before
- 491035694.64732
- ebt_before
- 2500000
- div_id
FY2034_final
- locked_old_shares
- 459468379.21724
- locked_public_shares
- 488535694.64732
- expected_payment_date
2035-05-04
- issued_after
- 491035694.64732
- old_shares_after
- 459468379.21724
- ebt_after
- 2500000
- 3
内容を開く
- 日付
2035-03-16
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 459468379.21724
- issued_before
- 491035694.64732
- ebt_before
- 2500000
- div_id
FY2034_final
- issued_after
- 491035694.64732
- old_shares_after
- 459468379.21724
- ebt_after
- 2500000
- 4
内容を開く
- 日付
2035-05-04
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -1.4857296436
- parent_equity_delta_oku
- -1.4857296436
- old_holder_cashflow_oku
- 1.3973304281
- old_shares_before
- 459468379.21724
- issued_before
- 491035694.64732
- ebt_before
- 2500000
- div_id
FY2034_final
- ex_date
2035-03-15
- locked_shares
- 459468379.21724
- paid_per_share_gbp
- 0.30411895383025
- issued_after
- 491035694.64732
- old_shares_after
- 459468379.21724
- ebt_after
- 2500000
- 5
内容を開く
- 日付
2035-06-15
- 種類
employee_trust_market_purchase
- is_assumption
- はい
- company_cash_delta_oku
- -0.9046341822
- parent_equity_delta_oku
- -0.9046341822
- old_holder_cashflow_oku
- 0.8508094823
- old_shares_before
- 459468379.21724
- issued_before
- 491035694.64732
- ebt_before
- 2500000
- purchased_shares
- 4406708.246526
- old_cohort_shares_sold
- 4144514.142772
- assumed_price_gbp
- 20.52857
- old_participation_ratio
- 0.940501143011
- issued_after
- 491035694.64732
- old_shares_after
- 455323865.07447
- ebt_after
- 6906708.2465261
- 6
内容を開く
- 日付
2035-07-10
- 種類
issuer_buyback_proportional_tender
- is_assumption
- はい
- company_cash_delta_oku
- -2.25
- parent_equity_delta_oku
- -2.25
- old_holder_cashflow_oku
- 2.1161275718
- old_shares_before
- 455323865.07447
- issued_before
- 491035694.64732
- ebt_before
- 6906708.2465261
- purchased_shares
- 10920242.395262
- old_cohort_shares_sold
- 10270500.454696
- assumed_price_gbp
- 20.603938
- old_participation_ratio
- 0.940501143011
- issued_after
- 480115452.25206
- old_shares_after
- 445053364.61977
- ebt_after
- 6906708.2465261
- 7
内容を開く
- 日付
2035-07-27
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 445053364.61977
- issued_before
- 480115452.25206
- ebt_before
- 6906708.2465261
- div_id
FY2035_interim
- issued_after
- 480115452.25206
- old_shares_after
- 445053364.61977
- ebt_after
- 6906708.2465261
- 8
内容を開く
- 日付
2035-08-09
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 445053364.61977
- issued_before
- 480115452.25206
- ebt_before
- 6906708.2465261
- div_id
FY2035_interim
- locked_old_shares
- 445053364.61977
- locked_public_shares
- 473208744.00553
- expected_payment_date
2035-09-10
- issued_after
- 480115452.25206
- old_shares_after
- 445053364.61977
- ebt_after
- 6906708.2465261
- 9
内容を開く
- 日付
2035-08-10
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 445053364.61977
- issued_before
- 480115452.25206
- ebt_before
- 6906708.2465261
- div_id
FY2035_interim
- issued_after
- 480115452.25206
- old_shares_after
- 445053364.61977
- ebt_after
- 6906708.2465261
- 10
内容を開く
- 日付
2035-09-10
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.7133794793
- parent_equity_delta_oku
- -0.7133794793
- old_holder_cashflow_oku
- 0.6709342157
- old_shares_before
- 445053364.61977
- issued_before
- 480115452.25206
- ebt_before
- 6906708.2465261
- div_id
FY2035_interim
- ex_date
2035-08-09
- locked_shares
- 445053364.61977
- paid_per_share_gbp
- 0.15075365541845
- issued_after
- 480115452.25206
- old_shares_after
- 445053364.61977
- ebt_after
- 6906708.2465261
- 11
内容を開く
- 日付
2035-11-01
- 種類
employee_share_subscription_issue
- is_assumption
- はい
- company_cash_delta_oku
- 0.012
- parent_equity_delta_oku
- 0.012
- old_holder_cashflow_oku
- 0
- old_shares_before
- 445053364.61977
- issued_before
- 480115452.25206
- ebt_before
- 6906708.2465261
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 480265452.25206
- old_shares_after
- 445053364.61977
- ebt_after
- 6906708.2465261
- 12
内容を開く
- 日付
2035-12-15
- 種類
employee_trust_share_delivery
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 445053364.61977
- issued_before
- 480265452.25206
- ebt_before
- 6906708.2465261
- delivered_shares
- 4406708.246526
- equity_reclassification_only
- はい
- issued_after
- 480265452.25206
- old_shares_after
- 445053364.61977
- ebt_after
- 2500000
- 日付別キャッシュフロー
内容を開く
- 1
内容を開く
- year
- 8.29568788501
- 想定日
2035-02-22
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2034_final
- per_share_gbp
- 0.30411895
- 2
内容を開く
- year
- 8.35318275154
- 想定日
2035-03-15
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2034_final
- ex_date
2035-03-15
- payment_date
2035-05-04
- per_share_gbp
- 0.30411895
- 3
内容を開く
- year
- 8.355920602327
- 想定日
2035-03-16
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2034_final
- per_share_gbp
- 0.30411895
- 4
内容を開く
- year
- 8.490075290897
- 想定日
2035-05-04
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.3973304281
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2035-03-15
- record_date
2035-03-16
- div_id
FY2034_final
- per_share_gbp
- 0.30411895
- 5
内容を開く
- year
- 8.605065023956
- 想定日
2035-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.8508094823
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.940501143011
- company_outflow_oku
- 0.9046341822
- execution_price_gbp_assumed
- 20.52857
- 6
内容を開く
- year
- 8.673511293634
- 想定日
2035-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 2.1161275718
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.940501143011
- company_outflow_oku
- 2.25
- execution_price_gbp_assumed
- 20.603938
- 7
内容を開く
- year
- 8.720054757016
- 想定日
2035-07-27
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2035_interim
- per_share_gbp
- 0.15075366
- 8
内容を開く
- year
- 8.755646817248
- 想定日
2035-08-09
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2035_interim
- ex_date
2035-08-09
- payment_date
2035-09-10
- per_share_gbp
- 0.15075366
- 9
内容を開く
- year
- 8.758384668036
- 想定日
2035-08-10
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2035_interim
- per_share_gbp
- 0.15075366
- 10
内容を開く
- year
- 8.843258042437
- 想定日
2035-09-10
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.6709342157
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2035-08-09
- record_date
2035-08-10
- div_id
FY2035_interim
- per_share_gbp
- 0.15075366
- 11
内容を開く
- year
- 8.985626283368
- 想定日
2035-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 12
内容を開く
- year
- 9.106091718001
- 想定日
2035-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 4406708.246526
- period_holder_cash_received_oku
- 5.035201698
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- -1.0E-8
- cash_bridge_m
- -1.0E-8
- nci_bridge_m
- -0
- shares_issued_minus_components
- 0
- 11
内容を開く
- period_id
FY2036_to_2036_11_06_311d
- calendar_year
- 2036
- 開始日
2036-01-01
- 終了日
2036-11-06
- inclusive_days
- 311
- fiscal_days
- 366
- proration_fraction
- 0.849726775956
- forecast_status
model_assumption_not_reported
- fiscal_source_bridge
2036_311_over_366
- operating_drivers
内容を開く
- legacy_5seg_revenue_oku
内容を開く
- Assessment & Qualifications
- 26.38449313
- Virtual Learning
- 12.85525108
- English Language Learning
- 5.27751885
- Enterprise Learning & Skills
- 4.76660894
- Higher Education
- 26.74822499
- estimated_workera_revenue_included_once_oku
- 0.60302783
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.039408867
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.055
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0709359606
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.087
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0246305419
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.04
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0267326733
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.037
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.1231527094
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.14
- 計算式
(1+volume_mix)*(1+net_price)-1
- reporting_remap_warning
2027 4 segment reporting: legacy 5 units are analytical bridges, not announced audited 2027 numbers
- income
内容を開く
- 売上高
- 76.032096985
- ifrs_operating_profit_after_sbc_oku
- 18.095639083
- net_finance_expense_oku
- 0.084972678
- profit_before_tax_oku
- 18.010666405
- income_tax_expense_oku
- 4.592719933
- profit_after_tax_group_oku
- 13.417946472
- noncontrolling_profit_oku
- 0.045619258
- profit_attributable_to_parent_oku
- 13.372327213
- sbc_expense_already_in_operating_profit_oku
- 0.836353067
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 13.372327213
- nci_profit_oku
- 0.045619258
- depreciation_amortization_oku
- 10.416397287
- noncash_sbc_addback_oku
- 0.836353067
- capitalised_product_development_cash_oku
- 5.474310983
- software_investment_cash_oku
- 2.356995007
- ppe_maintenance_and_growth_cash_oku
- 0.988417261
- working_capital_and_other_timing_cash_use_oku
- 1.161848247
- cash_before_lease_and_sbc_funding_oku
- 14.689125328
- lease_principal_cash_paid_oku
- 1.558657988
- company_operating_owner_cash_after_lease_before_EBT_oku
- 13.13046734
- company_funded_EBT_purchase_oku
- 0.836353067
- owner_cash_after_EBT_cash_cost_oku
- 12.294114273
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 78.379779941
- sbc_equity_settled_credit_net_withholding_oku
- 0.585447147
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 2.304935287
- company_issuer_buybacks_paid_oku
- 1.911885246
- company_employee_trust_market_purchases_oku
- 0.836353067
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 87.296380701
- opening_nci_equity_oku
- 0.36366382
- nci_profit_oku
- 0.045619258
- nci_dividend_to_external_owners_oku
- 0.018247703
- closing_nci_equity_oku
- 0.391035375
- opening_cash_oku
- 29.795680125
- operating_cash_before_lease_oku
- 14.689125328
- lease_principal_cash_oku
- 1.558657988
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 37.866726162
- opening_financial_debt_oku
- 3.5
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.558657988
- assumed_new_lease_liabilities_noncash_oku
- 1.558657988
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 8.06
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- -30.556726162
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 480265452.25206
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 445053364.61977
- opening_other_public_shares
- 32712087.63228
- cancelled_issuer_buyback_shares
- 8794504.51356
- company_funded_EBT_market_purchased_shares
- 3861275.16981
- closing_issued_shares
- 471620947.7385
- closing_consolidated_EBT_shares
- 6361275.16981
- closing_old_holder_shares
- 433264112.58528
- closing_other_public_shares
- 31995559.9834
- closing_public_economic_shares
- 465259672.56868
- closing_old_holder_fraction_of_public
- 0.931230747323
- dated_events
内容を開く
- 1
内容を開く
- 日付
2036-02-28
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 445053364.61977
- issued_before
- 480265452.25206
- ebt_before
- 2500000
- div_id
FY2035_final
- issued_after
- 480265452.25206
- old_shares_after
- 445053364.61977
- ebt_after
- 2500000
- 2
内容を開く
- 日付
2036-03-20
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 445053364.61977
- issued_before
- 480265452.25206
- ebt_before
- 2500000
- div_id
FY2035_final
- locked_old_shares
- 445053364.61977
- locked_public_shares
- 477765452.25206
- expected_payment_date
2036-05-02
- issued_after
- 480265452.25206
- old_shares_after
- 445053364.61977
- ebt_after
- 2500000
- 3
内容を開く
- 日付
2036-03-21
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 445053364.61977
- issued_before
- 480265452.25206
- ebt_before
- 2500000
- div_id
FY2035_final
- issued_after
- 480265452.25206
- old_shares_after
- 445053364.61977
- ebt_after
- 2500000
- 4
内容を開く
- 日付
2036-05-02
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -1.5546835658
- parent_equity_delta_oku
- -1.5546835658
- old_holder_cashflow_oku
- 1.448236051
- old_shares_before
- 445053364.61977
- issued_before
- 480265452.25206
- ebt_before
- 2500000
- div_id
FY2035_final
- ex_date
2036-03-20
- locked_shares
- 445053364.61977
- paid_per_share_gbp
- 0.32540728059837
- issued_after
- 480265452.25206
- old_shares_after
- 445053364.61977
- ebt_after
- 2500000
- 5
内容を開く
- 日付
2036-06-15
- 種類
employee_trust_market_purchase
- is_assumption
- はい
- company_cash_delta_oku
- -0.8363530668
- parent_equity_delta_oku
- -0.8363530668
- old_holder_cashflow_oku
- 0.7790888702
- old_shares_before
- 445053364.61977
- issued_before
- 480265452.25206
- ebt_before
- 2500000
- purchased_shares
- 3861275.169813
- old_cohort_shares_sold
- 3596897.804033
- assumed_price_gbp
- 21.660022
- old_participation_ratio
- 0.931531073505
- issued_after
- 480265452.25206
- old_shares_after
- 441456466.81574
- ebt_after
- 6361275.1698135
- 6
内容を開く
- 日付
2036-07-10
- 種類
issuer_buyback_proportional_tender
- is_assumption
- はい
- company_cash_delta_oku
- -1.9118852459
- parent_equity_delta_oku
- -1.9118852459
- old_holder_cashflow_oku
- 1.7809805155
- old_shares_before
- 441456466.81574
- issued_before
- 480265452.25206
- ebt_before
- 6361275.1698135
- purchased_shares
- 8794504.51356
- old_cohort_shares_sold
- 8192354.230458
- assumed_price_gbp
- 21.739545
- old_participation_ratio
- 0.931531073505
- issued_after
- 471470947.7385
- old_shares_after
- 433264112.58528
- ebt_after
- 6361275.1698135
- 7
内容を開く
- 日付
2036-07-25
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 433264112.58528
- issued_before
- 471470947.7385
- ebt_before
- 6361275.1698135
- div_id
FY2036_interim
- issued_after
- 471470947.7385
- old_shares_after
- 433264112.58528
- ebt_after
- 6361275.1698135
- 8
内容を開く
- 日付
2036-08-14
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 433264112.58528
- issued_before
- 471470947.7385
- ebt_before
- 6361275.1698135
- div_id
FY2036_interim
- locked_old_shares
- 433264112.58528
- locked_public_shares
- 465109672.56868
- expected_payment_date
2036-09-08
- issued_after
- 471470947.7385
- old_shares_after
- 433264112.58528
- ebt_after
- 6361275.1698135
- 9
内容を開く
- 日付
2036-08-15
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 433264112.58528
- issued_before
- 471470947.7385
- ebt_before
- 6361275.1698135
- div_id
FY2036_interim
- issued_after
- 471470947.7385
- old_shares_after
- 433264112.58528
- ebt_after
- 6361275.1698135
- 10
内容を開く
- 日付
2036-09-08
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.7502517214
- parent_equity_delta_oku
- -0.7502517214
- old_holder_cashflow_oku
- 0.6988827915
- old_shares_before
- 433264112.58528
- issued_before
- 471470947.7385
- ebt_before
- 6361275.1698135
- div_id
FY2036_interim
- ex_date
2036-08-14
- locked_shares
- 433264112.58528
- paid_per_share_gbp
- 0.16130641129774
- issued_after
- 471470947.7385
- old_shares_after
- 433264112.58528
- ebt_after
- 6361275.1698135
- 11
内容を開く
- 日付
2036-11-01
- 種類
employee_share_subscription_issue
- is_assumption
- はい
- company_cash_delta_oku
- 0.012
- parent_equity_delta_oku
- 0.012
- old_holder_cashflow_oku
- 0
- old_shares_before
- 433264112.58528
- issued_before
- 471470947.7385
- ebt_before
- 6361275.1698135
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 471620947.7385
- old_shares_after
- 433264112.58528
- ebt_after
- 6361275.1698135
- 日付別キャッシュフロー
内容を開く
- 1
内容を開く
- year
- 9.311430527036
- 想定日
2036-02-28
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2035_final
- per_share_gbp
- 0.32540728
- 2
内容を開く
- year
- 9.368925393566
- 想定日
2036-03-20
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2035_final
- ex_date
2036-03-20
- payment_date
2036-05-02
- per_share_gbp
- 0.32540728
- 3
内容を開く
- year
- 9.371663244353
- 想定日
2036-03-21
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2035_final
- per_share_gbp
- 0.32540728
- 4
内容を開く
- year
- 9.486652977413
- 想定日
2036-05-02
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.448236051
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2036-03-20
- record_date
2036-03-21
- div_id
FY2035_final
- per_share_gbp
- 0.32540728
- 5
内容を開く
- year
- 9.607118412047
- 想定日
2036-06-15
- date_status
forecast_unannounced
- 種類
employee_trust_market_purchase
- 金額
- 0.7790888702
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.931531073505
- company_outflow_oku
- 0.8363530668
- execution_price_gbp_assumed
- 21.660022
- 6
内容を開く
- year
- 9.675564681725
- 想定日
2036-07-10
- date_status
forecast_unannounced
- 種類
issuer_buyback_proportional_tender
- 金額
- 1.7809805155
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.931531073505
- company_outflow_oku
- 1.9118852459
- execution_price_gbp_assumed
- 21.739545
- 7
内容を開く
- year
- 9.716632443532
- 想定日
2036-07-25
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2036_interim
- per_share_gbp
- 0.16130641
- 8
内容を開く
- year
- 9.771389459274
- 想定日
2036-08-14
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2036_interim
- ex_date
2036-08-14
- payment_date
2036-09-08
- per_share_gbp
- 0.16130641
- 9
内容を開く
- year
- 9.774127310062
- 想定日
2036-08-15
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2036_interim
- per_share_gbp
- 0.16130641
- 10
内容を開く
- year
- 9.839835728953
- 想定日
2036-09-08
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.6988827915
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- ex_date
2036-08-14
- record_date
2036-08-15
- div_id
FY2036_interim
- per_share_gbp
- 0.16130641
- 11
内容を開く
- year
- 9.987679671458
- 想定日
2036-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- period_holder_cash_received_oku
- 4.707188228
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- -3.0E-9
- cash_bridge_m
- -3.0E-9
- nci_bridge_m
- 0
- shares_issued_minus_components
- 0
- 期間内の親会社利益合計（億）
- 96.04127329
- 営業利益
- 21.295832489961
- 純利益
- 15.737208231376
- equity_oku
- 87.296380701
- 売上高
- 89.478287770129
- 期間内株主受取
- 46.431811553
- 終価
- 243.755899305
- multiple
- 16.632982736234
- multiple_why
終価の株主全体価値を2036年予測親会社利益の年率換算額で割った事後的な倍率であり、終価の入力PERではない。
- old_holder_economics
内容を開く
- initial_old_holder_shares
- 599315439
- initial_investment_oku
- 77.61134935
- end_old_shares
- 433264112.58528
- end_public_shares
- 465259672.56868
- terminal_old_fraction
- 0.931230747323
- aggregate_holder_cashflow_oku
- 46.431811553
- terminal_old_cohort_mcap_oku
- 243.755899305
- terminal_full_public_equity_value_oku
- 261.756712829
- noncash_holder_events_are_zero_cash
- はい
- assumed_proportional_sale_in_company_and_trust_market_buybacks
- はい
- terminal
内容を開く
- 日付
2036-11-06
- years_exact_actual_days_over_365_25
- 10.001368925394
- 2037_normalized_revenue_oku
- 97.31404363
- 2037_ifrs_operating_profit_after_sbc_oku
- 23.258056428
- 2037_operating_cash_tax_oku
- 5.930804389
- 2037_DA_addback_oku
- 13.332023977
- 2037_SBC_noncash_addback_oku
- 1.07045448
- 2037_product_dev_reinvestment_oku
- 7.006611141
- 2037_software_capex_oku
- 3.016735353
- 2037_ppe_capex_oku
- 1.265082567
- 2037_working_capital_reinvestment_oku
- 0.705218027
- 2037_cash_timing_normalization_oku
- 0.778512349
- 2037_cash_lease_principal_oku
- 1.994937894
- 2037_lease_interest_oku
- 0.17328
- 2037_company_funded_EBT_replenishment_oku
- 1.07045448
- 2037_employee_new_share_issue_shares
- 150000
- 2037_employee_subscription_price_gbp_assumed
- 8
- 2037_share_neutralisation_price_gbp_assumed
- 22.90078514
- 2037_additional_cash_to_neutralise_save_shares_oku
- 0.022351178
- 2037_sustainable_operating_FCFF_after_leases_and_SBC_compensation_oku
- 15.696547506
- capital_discount_rate
- 0.095
- terminal_perpetuity_growth
- 0.026
- operating_ev_oku
- 227.486195743
- financial_nonlease_net_debt_oku
- -35.116726162
- NCI_DCF_value_oku
- 0.846209075
- public_shareholders_value_company_oku
- 261.756712829
- old_cohort_fraction
- 0.931230747323
- old_cohort_terminal_mcap_oku
- 243.755899305
- market_PE_used
- いいえ
- post_2036_11_06_dividends_in_timed_cashflows
- いいえ
- discounted_pv_oku
- 128.136737976
- fair_price_gbp
- 21.38051678
- margin_of_safety_at_2026_11_06
- 0.39430837
- xirr_from_dated_cashflows
- 0.161598813765
- terminal_mcap_in_timed_cashflows
- いいえ
- net_sum_definition
11期間の親会社帰属IFRS純利益合計。配当・買戻し・SBCを再減算しない。
- payout_definition
基準日現在の旧株主コホートが実際に受け取る配当、比例応札した会社買戻し代金、会社資金によるEBT市場購入の売却代金の合計。SBC交付・発行は非現金でゼロ。
- mcap_definition
2036-11-06旧株主コホート残存株数の持分価値。2037持続FCFFからの公開株価値に残存持分比率を乗じ、日付別CFには入れない。
- partial_2036_revenue_oku
- 76.032096985
- partial_2036_op_oku
- 18.095639083
- partial_2036_parent_net_oku
- 13.372327213
- segment_operating_profit_status
not_estimated
分析基準とデータ
- 価格・単価
- 12.95
- price_gbp
- 12.95
- price_gbp_pence
- 1295
- 単価の単位
GBP per ordinary share
- price_as_of
2026-11-06
- price_source_id
S1
- 株数
- 599315439
- shares_basis_description
synthetic non-trust old shareholder cohort after proxy EBT exclusion, 2026-11-06
- issued_share_capital_latest_verified
- 601815439
- issued_share_capital_verified_as_of
2026-10-31
- issuer_legal_treasury_verified
- 0
- issued_source_id
S2
- consolidated_employee_trust_shares_assumed_excluded
- 2500000
- consolidated_employee_trust_shares_as_of_baseline_confirmed
- 未確認
- EBT_count_exclusion_status
model_proxy_not_verified
- EBT_latest_reported_count_2025_12_31
- 725025
- EBT_2026_06_30_book_cost_m_gbp
- 29
- 2026_10_31_to_2026_11_06_issued_changes
unverified; assume none
- initial_investment_oku
- 77.61134935
- initial_public_cohort_equity_market_cap_oku
- 77.61134935
- all_legal_issued_market_cap_oku
- 77.93509935
- parent_equity_2026_11_06_proxy_oku
- 34.426630435
- nci_2026_11_06_proxy_oku
- 0.16701087
- cash_2026_11_06_proxy_oku
- 3.268369565
- gross_financial_and_lease_debt_proxy_oku
- 17.57
- net_debt_proxy_oku
- 13.551630435
- 状態
price and 2026-10-31 issued verified; November 6 balance sheet and EBT count estimated
- 株価の出所
2026-11-06 12.95 GBP: Yahoo系価格・取引所日次原票未確認
- 株数の出所
2026-10-31会社発行済株数601,815,439株から仮定信託250万株を控除。11月6日実残高未確認。
追加データ・検証記録
分析ごとに収録された追加の前提、年度別データ、検証上の注意を確認できます。
分析に使用した資料
- Pearson LSE銘柄ページ（日付別終値は未確認）
- Pearson total voting rights 2026-10-31; RNS released 2026-11-02
- Pearson H1 2026 interim IFRS financial statements and review, 6-K
- Pearson nine months trading update, 6-K
- Pearson acquires ITS completed 2026-09-18
- Pearson agreed to acquire Workera 2026-09-29, subject to closing
- Pearson annual report and accounts 2025 -- share trust dividend waiver and equity plans
- Pearson issue of equity 2026-10-01 to 2026-10-31 (21,379 Savings shares)