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 |
強気（確率 20.0%）
資格認証・仮想学校が拡大し投資負担を吸収。
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
- 27.525808556141
- 営業利益
- 未確認
- 2
内容を開く
- 名称
Virtual Learning
- 数量
- 1
- 価格・単価
- 12.850362303473
- 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
- 5.2367572446945
- 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
- 4.6892687658521
- 営業利益
- 未確認
- 5
内容を開く
- 名称
Higher Education
- 数量
- 1
- 価格・単価
- 21.938869148875
- 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
- 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
- 13.007014
- 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
- 643465.523496
- 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
- 1.0596494216
- 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
- 0.4424508105
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998901358289
- company_outflow_oku
- 0.44293744
- execution_price_gbp_assumed
- 13.276417
- 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
- 1.6981323091
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998901358289
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 13.313857
- 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
- 0.086756
- 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
- 0.086756
- 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
- 0.086756
- 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
- 0.5054272336
- 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
- 0.086756
- 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
- 3336272.310605
- 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
- 0.187266
- 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
- 0.187266
- 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
- 0.187266
- 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
- 1.0909831749
- 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
- 0.187266
- 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
- 0.470695639
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.992965833859
- company_outflow_oku
- 0.4740300451
- execution_price_gbp_assumed
- 13.835196
- 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
- 1.6880419176
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.992965833859
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 13.874211
- 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
- 0.09178785
- 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
- 0.09178785
- 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
- 0.09178785
- 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
- 0.5204516356
- 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
- 0.09178785
- 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
- 3426261.92844
- 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
- 0.19812743
- 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
- 0.19812743
- 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
- 0.19812743
- 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
- 1.1234138963
- 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
- 0.19812743
- 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
- 0.5002269532
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.986785793329
- company_outflow_oku
- 0.5069255725
- execution_price_gbp_assumed
- 14.415868
- 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
- 1.6775358487
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.986785793329
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 14.456521
- 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
- 0.09711154
- 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
- 0.09711154
- 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
- 0.09711154
- 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
- 0.535999253
- 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
- 0.09711154
- 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
- 3516441.546437
- 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
- 0.20961882
- 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
- 0.20961882
- 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
- 0.20961882
- 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
- 1.1569739973
- 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
- 0.20961882
- 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
- 0.5310645278
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.980359512622
- company_outflow_oku
- 0.5417038556
- execution_price_gbp_assumed
- 15.020911
- 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
- 1.6666111715
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.980359512622
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 15.06327
- 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
- 0.10274401
- 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
- 0.10274401
- 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
- 0.10274401
- 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
- 0.5520870214
- 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
- 0.10274401
- 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
- 3606331.454275
- 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
- 0.22177671
- 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
- 0.22177671
- 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
- 0.22177671
- 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
- 1.191700034
- 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
- 0.22177671
- 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
- 0.5632259731
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.973686569254
- company_outflow_oku
- 0.5784468955
- execution_price_gbp_assumed
- 15.651349
- 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
- 1.6552671677
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.973686569254
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 15.695486
- 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
- 0.10870317
- 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
- 0.10870317
- 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
- 0.10870317
- 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
- 0.5687323176
- 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
- 0.10870317
- 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
- 3695827.719841
- 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
- 0.23463976
- 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
- 0.23463976
- 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
- 0.23463976
- 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
- 1.2276295147
- 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
- 0.23463976
- 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
- 0.5967262766
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.966767220746
- company_outflow_oku
- 0.6172388387
- execution_price_gbp_assumed
- 16.310083
- 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
- 1.6435042753
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.966767220746
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 16.356078
- 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
- 0.11500795
- 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
- 0.11500795
- 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
- 0.11500795
- 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
- 0.5859547526
- 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
- 0.11500795
- 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
- 3784400.23748
- 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
- 0.24824887
- 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
- 0.24824887
- 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
- 0.24824887
- 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
- 1.2648047709
- 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
- 0.24824887
- 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
- 0.6315781583
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.959603214989
- company_outflow_oku
- 0.6581659465
- execution_price_gbp_assumed
- 16.994628
- 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
- 1.6313254655
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.959603214989
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 17.042553
- 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
- 0.12167841
- 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
- 0.12167841
- 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
- 0.12167841
- 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
- 0.6037709998
- 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
- 0.12167841
- 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
- 3872788.094804
- 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
- 0.2626473
- 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
- 0.2626473
- 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
- 0.2626473
- 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
- 1.3032617922
- 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
- 0.2626473
- 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
- 0.6677904457
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.952195466357
- company_outflow_oku
- 0.7013165566
- execution_price_gbp_assumed
- 17.707904
- 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
- 1.6187322928
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.952195466357
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 17.75784
- 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
- 0.12873576
- 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
- 0.12873576
- 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
- 0.12873576
- 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
- 0.6221998811
- 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
- 0.12873576
- 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
- 3960471.83435
- 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
- 0.27788084
- 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
- 0.27788084
- 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
- 0.27788084
- 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
- 1.3430412067
- 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
- 0.27788084
- 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
- 0.705369314
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.944546366371
- company_outflow_oku
- 0.746781036
- execution_price_gbp_assumed
- 18.451117
- 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
- 1.6057288228
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.944546366371
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 18.503148
- 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
- 0.13620243
- 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
- 0.13620243
- 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
- 0.13620243
- 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
- 0.6412607442
- 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
- 0.13620243
- 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
- 4047348.75731
- 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
- 0.29399793
- 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
- 0.29399793
- 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
- 0.29399793
- 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
- 1.3841847771
- 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
- 0.29399793
- 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
- 0.632466696
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.936659035284
- company_outflow_oku
- 0.6752368494
- execution_price_gbp_assumed
- 19.227688
- 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
- 1.3530372458
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.936659035284
- company_outflow_oku
- 1.4445355191
- execution_price_gbp_assumed
- 19.281909
- 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
- 0.14410217
- 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
- 0.14410217
- 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
- 0.14410217
- 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
- 0.6636019957
- 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
- 0.14410217
- 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
mild_bull
- assumptions
内容を開く
- risk_state
forecast
- perpetuity_g
- 0.024
- capital_cost_k
- 0.095
- legacy_5_segment_initial_annual_growth
内容を開く
- Assessment & Qualifications
- 0.058
- Virtual Learning
- 0.085
- English Language Learning
- 0.038
- Enterprise Learning & Skills
- 0.038
- Higher Education
- 0.115
- annual_growth_drift
- 0.0015
- ifrs_op_margin_2027
- 0.18
- ifrs_op_margin_2036
- 0.217
- ifrs_op_margin_2037
- 0.218
- dividend_growth
- 0.058
- company_buyback_annual_m_gbp
- 170
- employee_trust_annual_replenishment_to_revenue
- 0.011
- workera_close_modeled_date
2026-12-10
- workera_assumed_cash_price_m_gbp
- 100
- workera_2027_full_annual_sales_m_gbp_assumed
- 14
- 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
- 2.57648511
- Virtual Learning
- 0.93645431
- English Language Learning
- 0.59592547
- Enterprise Learning & Skills
- 0.47743944
- Higher Education
- 1.21506881
- estimated_workera_revenue_included_once_oku
- 0.00843836
- 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
- 5.801373139
- 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
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 2.36405
- 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
- 14.45595
- 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
- 643465.5235
- closing_issued_shares
- 601830439
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 598671989.58111
- closing_other_public_shares
- 658449.41889
- closing_public_economic_shares
- 599330439
- closing_old_holder_fraction_of_public
- 0.998901358289
- 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
- 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
- provisional_goodwill_oku
- 0.7
- provisional_net_identifiable_assets_oku
- 0.3
- 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
- 643465.523496
- old_cohort_shares_sold
- 643449.418886
- assumed_price_gbp
- 13.007014
- old_participation_ratio
- 0.99997497207
- issued_after
- 601830439
- old_shares_after
- 598671989.58111
- ebt_after
- 3143465.5234958
- 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
- 598671989.58111
- issued_before
- 601830439
- ebt_before
- 3143465.5234958
- delivered_shares
- 643465.523496
- equity_reclassification_only
- はい
- issued_after
- 601830439
- old_shares_after
- 598671989.58111
- 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
- 598671989.58111
- 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
- 598671989.58111
- 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
- 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
- 13.007014
- 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
- 643465.523496
- 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
- 17.6686
- Virtual Learning
- 6.56425
- English Language Learning
- 3.9963
- Enterprise Learning & Skills
- 3.28514
- Higher Education
- 8.75275
- estimated_workera_revenue_included_once_oku
- 0.14
- volume_price_splits
内容を開く
- Assessment & Qualifications
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
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0689655172
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.085
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0226600985
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.038
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0277227723
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.038
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.0985221675
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.115
- 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
- 40.26704
- ifrs_operating_profit_after_sbc_oku
- 7.2480672
- net_finance_expense_oku
- 0.8914314
- profit_before_tax_oku
- 6.3566358
- income_tax_expense_oku
- 1.620942129
- profit_after_tax_group_oku
- 4.735693671
- noncontrolling_profit_oku
- 0.024160224
- profit_attributable_to_parent_oku
- 4.711533447
- sbc_expense_already_in_operating_profit_oku
- 0.44293744
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 4.711533447
- nci_profit_oku
- 0.024160224
- depreciation_amortization_oku
- 5.51658448
- noncash_sbc_addback_oku
- 0.44293744
- capitalised_product_development_cash_oku
- 2.89922688
- software_investment_cash_oku
- 1.24827824
- ppe_maintenance_and_growth_cash_oku
- 0.52347152
- working_capital_and_other_timing_cash_use_oku
- 0.72164144
- cash_before_lease_and_sbc_funding_oku
- 5.302597511
- lease_principal_cash_paid_oku
- 0.82547432
- company_operating_owner_cash_after_lease_before_EBT_oku
- 4.477123191
- company_funded_EBT_purchase_oku
- 0.44293744
- owner_cash_after_EBT_cash_cost_oku
- 4.034185751
- 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
- 0.310056208
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.566798005
- company_issuer_buybacks_paid_oku
- 1.7
- company_employee_trust_market_purchases_oku
- 0.44293744
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 36.46790421
- opening_nci_equity_oku
- 0.17
- nci_profit_oku
- 0.024160224
- nci_dividend_to_external_owners_oku
- 0.00966409
- closing_nci_equity_oku
- 0.184496134
- opening_cash_oku
- 2.36405
- operating_cash_before_lease_oku
- 5.302597511
- lease_principal_cash_oku
- 0.82547432
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.633773657
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 13.01
- closing_financial_debt_oku
- 12.376226343
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.82547432
- assumed_new_lease_liabilities_noncash_oku
- 0.82547432
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 16.936226343
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 13.686226343
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 601830439
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 598671989.58111
- opening_other_public_shares
- 658449.41889
- cancelled_issuer_buyback_shares
- 12768651.75564
- company_funded_EBT_market_purchased_shares
- 3336272.3106
- closing_issued_shares
- 589211787.24436
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 582584759.0562
- closing_other_public_shares
- 4127028.18816
- closing_public_economic_shares
- 586711787.24436
- closing_old_holder_fraction_of_public
- 0.992965833859
- 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
- 598671989.58111
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- issued_after
- 601830439
- old_shares_after
- 598671989.58111
- 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
- 598671989.58111
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- locked_old_shares
- 598671989.58111
- locked_public_shares
- 599330439
- expected_payment_date
2027-05-07
- issued_after
- 601830439
- old_shares_after
- 598671989.58111
- 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
- 598671989.58111
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- issued_after
- 601830439
- old_shares_after
- 598671989.58111
- 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
- 1.0596494216
- old_shares_before
- 598671989.58111
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- ex_date
2027-03-18
- locked_shares
- 598671989.58111
- paid_per_share_gbp
- 0.177
- issued_after
- 601830439
- old_shares_after
- 598671989.58111
- 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
- -0.44293744
- parent_equity_delta_oku
- -0.44293744
- old_holder_cashflow_oku
- 0.4424508105
- old_shares_before
- 598671989.58111
- issued_before
- 601830439
- ebt_before
- 2500000
- purchased_shares
- 3336272.310605
- old_cohort_shares_sold
- 3332606.942686
- assumed_price_gbp
- 13.276417
- old_participation_ratio
- 0.998901358289
- issued_after
- 601830439
- old_shares_after
- 595339382.63843
- ebt_after
- 5836272.3106049
- 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
- -1.7
- parent_equity_delta_oku
- -1.7
- old_holder_cashflow_oku
- 1.6981323091
- old_shares_before
- 595339382.63843
- issued_before
- 601830439
- ebt_before
- 5836272.3106049
- purchased_shares
- 12768651.75564
- old_cohort_shares_sold
- 12754623.58223
- assumed_price_gbp
- 13.313857
- old_participation_ratio
- 0.998901358289
- issued_after
- 589061787.24436
- old_shares_after
- 582584759.0562
- ebt_after
- 5836272.3106049
- 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
- 582584759.0562
- issued_before
- 589061787.24436
- ebt_before
- 5836272.3106049
- div_id
FY2027_interim
- issued_after
- 589061787.24436
- old_shares_after
- 582584759.0562
- ebt_after
- 5836272.3106049
- 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
- 582584759.0562
- issued_before
- 589061787.24436
- ebt_before
- 5836272.3106049
- div_id
FY2027_interim
- locked_old_shares
- 582584759.0562
- locked_public_shares
- 583225514.93375
- expected_payment_date
2027-09-13
- issued_after
- 589061787.24436
- old_shares_after
- 582584759.0562
- ebt_after
- 5836272.3106049
- 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
- 582584759.0562
- issued_before
- 589061787.24436
- ebt_before
- 5836272.3106049
- div_id
FY2027_interim
- issued_after
- 589061787.24436
- old_shares_after
- 582584759.0562
- ebt_after
- 5836272.3106049
- 10
内容を開く
- 日付
2027-09-13
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5059831277
- parent_equity_delta_oku
- -0.5059831277
- old_holder_cashflow_oku
- 0.5054272336
- old_shares_before
- 582584759.0562
- issued_before
- 589061787.24436
- ebt_before
- 5836272.3106049
- div_id
FY2027_interim
- ex_date
2027-08-12
- locked_shares
- 582584759.0562
- paid_per_share_gbp
- 0.086756
- issued_after
- 589061787.24436
- old_shares_after
- 582584759.0562
- ebt_after
- 5836272.3106049
- 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
- 582584759.0562
- issued_before
- 589061787.24436
- ebt_before
- 5836272.3106049
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 589211787.24436
- old_shares_after
- 582584759.0562
- ebt_after
- 5836272.3106049
- 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
- 582584759.0562
- issued_before
- 589211787.24436
- ebt_before
- 5836272.3106049
- delivered_shares
- 3336272.310605
- equity_reclassification_only
- はい
- issued_after
- 589211787.24436
- old_shares_after
- 582584759.0562
- 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
- 1.0596494216
- 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
- 0.4424508105
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998901358289
- company_outflow_oku
- 0.44293744
- execution_price_gbp_assumed
- 13.276417
- 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
- 1.6981323091
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998901358289
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 13.313857
- 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
- 0.086756
- 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
- 0.086756
- 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
- 0.086756
- 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
- 0.5054272336
- 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
- 0.086756
- 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
- 3336272.310605
- period_holder_cash_received_oku
- 3.705659775
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- -7.0E-9
- cash_bridge_m
- -7.0E-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
- 18.6668759
- Virtual Learning
- 7.11236487
- English Language Learning
- 4.14216495
- Enterprise Learning & Skills
- 3.42604761
- Higher Education
- 9.74618713
- estimated_workera_revenue_included_once_oku
- 0.161
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0408866995
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.0565
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0674876847
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.0835
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.021182266
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.0365
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0262376238
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.0365
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.097044335
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.1135
- 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
- 43.09364046
- ifrs_operating_profit_after_sbc_oku
- 7.934018027
- net_finance_expense_oku
- 0.85684377
- profit_before_tax_oku
- 7.077174257
- income_tax_expense_oku
- 1.804679436
- profit_after_tax_group_oku
- 5.272494822
- noncontrolling_profit_oku
- 0.025856184
- profit_attributable_to_parent_oku
- 5.246638637
- sbc_expense_already_in_operating_profit_oku
- 0.474030045
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 5.246638637
- nci_profit_oku
- 0.025856184
- depreciation_amortization_oku
- 5.903828743
- noncash_sbc_addback_oku
- 0.474030045
- capitalised_product_development_cash_oku
- 3.102742113
- software_investment_cash_oku
- 1.335902854
- ppe_maintenance_and_growth_cash_oku
- 0.560217326
- working_capital_and_other_timing_cash_use_oku
- 0.756690091
- cash_before_lease_and_sbc_funding_oku
- 5.894801225
- lease_principal_cash_paid_oku
- 0.883419629
- company_operating_owner_cash_after_lease_before_EBT_oku
- 5.011381596
- company_funded_EBT_purchase_oku
- 0.474030045
- owner_cash_after_EBT_cash_cost_oku
- 4.537351551
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 36.46790421
- sbc_equity_settled_credit_net_withholding_oku
- 0.331821032
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.622850209
- company_issuer_buybacks_paid_oku
- 1.7
- company_employee_trust_market_purchases_oku
- 0.474030045
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 38.261483625
- opening_nci_equity_oku
- 0.184496134
- nci_profit_oku
- 0.025856184
- nci_dividend_to_external_owners_oku
- 0.010342474
- closing_nci_equity_oku
- 0.200009845
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 5.894801225
- lease_principal_cash_oku
- 0.883419629
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 1.216158869
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 12.376226343
- closing_financial_debt_oku
- 11.160067475
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.883419629
- assumed_new_lease_liabilities_noncash_oku
- 0.883419629
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 15.720067475
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 12.470067475
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 589211787.24436
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 582584759.0562
- opening_other_public_shares
- 4127028.18816
- cancelled_issuer_buyback_shares
- 12252949.23291
- company_funded_EBT_market_purchased_shares
- 3426261.92844
- closing_issued_shares
- 577108838.01145
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 567015838.07111
- closing_other_public_shares
- 7592999.94034
- closing_public_economic_shares
- 574608838.01145
- closing_old_holder_fraction_of_public
- 0.986785793329
- 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
- 582584759.0562
- issued_before
- 589211787.24436
- ebt_before
- 2500000
- div_id
FY2027_final
- issued_after
- 589211787.24436
- old_shares_after
- 582584759.0562
- 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
- 582584759.0562
- issued_before
- 589211787.24436
- ebt_before
- 2500000
- div_id
FY2027_final
- locked_old_shares
- 582584759.0562
- locked_public_shares
- 586711787.24436
- expected_payment_date
2028-05-05
- issued_after
- 589211787.24436
- old_shares_after
- 582584759.0562
- 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
- 582584759.0562
- issued_before
- 589211787.24436
- ebt_before
- 2500000
- div_id
FY2027_final
- issued_after
- 589211787.24436
- old_shares_after
- 582584759.0562
- 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
- -1.0987116955
- parent_equity_delta_oku
- -1.0987116955
- old_holder_cashflow_oku
- 1.0909831749
- old_shares_before
- 582584759.0562
- issued_before
- 589211787.24436
- ebt_before
- 2500000
- div_id
FY2027_final
- ex_date
2028-03-16
- locked_shares
- 582584759.0562
- paid_per_share_gbp
- 0.187266
- issued_after
- 589211787.24436
- old_shares_after
- 582584759.0562
- 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
- -0.4740300451
- parent_equity_delta_oku
- -0.4740300451
- old_holder_cashflow_oku
- 0.470695639
- old_shares_before
- 582584759.0562
- issued_before
- 589211787.24436
- ebt_before
- 2500000
- purchased_shares
- 3426261.92844
- old_cohort_shares_sold
- 3402161.032794
- assumed_price_gbp
- 13.835196
- old_participation_ratio
- 0.992965833859
- issued_after
- 589211787.24436
- old_shares_after
- 579182598.0234
- ebt_after
- 5926261.9284397
- 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
- -1.7
- parent_equity_delta_oku
- -1.7
- old_holder_cashflow_oku
- 1.6880419176
- old_shares_before
- 579182598.0234
- issued_before
- 589211787.24436
- ebt_before
- 5926261.9284397
- purchased_shares
- 12252949.232914
- old_cohort_shares_sold
- 12166759.952297
- assumed_price_gbp
- 13.874211
- old_participation_ratio
- 0.992965833859
- issued_after
- 576958838.01145
- old_shares_after
- 567015838.07111
- ebt_after
- 5926261.9284397
- 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
- 567015838.07111
- issued_before
- 576958838.01145
- ebt_before
- 5926261.9284397
- div_id
FY2028_interim
- issued_after
- 576958838.01145
- old_shares_after
- 567015838.07111
- ebt_after
- 5926261.9284397
- 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
- 567015838.07111
- issued_before
- 576958838.01145
- ebt_before
- 5926261.9284397
- div_id
FY2028_interim
- locked_old_shares
- 567015838.07111
- locked_public_shares
- 571032576.08301
- expected_payment_date
2028-09-11
- issued_after
- 576958838.01145
- old_shares_after
- 567015838.07111
- ebt_after
- 5926261.9284397
- 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
- 567015838.07111
- issued_before
- 576958838.01145
- ebt_before
- 5926261.9284397
- div_id
FY2028_interim
- issued_after
- 576958838.01145
- old_shares_after
- 567015838.07111
- ebt_after
- 5926261.9284397
- 10
内容を開く
- 日付
2028-09-11
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.524138513
- parent_equity_delta_oku
- -0.524138513
- old_holder_cashflow_oku
- 0.5204516356
- old_shares_before
- 567015838.07111
- issued_before
- 576958838.01145
- ebt_before
- 5926261.9284397
- div_id
FY2028_interim
- ex_date
2028-08-10
- locked_shares
- 567015838.07111
- paid_per_share_gbp
- 0.091787848
- issued_after
- 576958838.01145
- old_shares_after
- 567015838.07111
- ebt_after
- 5926261.9284397
- 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
- 567015838.07111
- issued_before
- 576958838.01145
- ebt_before
- 5926261.9284397
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 577108838.01145
- old_shares_after
- 567015838.07111
- ebt_after
- 5926261.9284397
- 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
- 567015838.07111
- issued_before
- 577108838.01145
- ebt_before
- 5926261.9284397
- delivered_shares
- 3426261.92844
- equity_reclassification_only
- はい
- issued_after
- 577108838.01145
- old_shares_after
- 567015838.07111
- 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
- 0.187266
- 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
- 0.187266
- 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
- 0.187266
- 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
- 1.0909831749
- 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
- 0.187266
- 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
- 0.470695639
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.992965833859
- company_outflow_oku
- 0.4740300451
- execution_price_gbp_assumed
- 13.835196
- 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
- 1.6880419176
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.992965833859
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 13.874211
- 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
- 0.09178785
- 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
- 0.09178785
- 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
- 0.09178785
- 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
- 0.5204516356
- 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
- 0.09178785
- 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
- 3426261.92844
- period_holder_cash_received_oku
- 3.770172367
- 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
- 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
- 19.69355407
- Virtual Learning
- 7.69557879
- English Language Learning
- 4.28714072
- Enterprise Learning & Skills
- 3.57010928
- Higher Education
- 10.83776008
- estimated_workera_revenue_included_once_oku
- 0.18515
- 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
- 0.0660098522
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.082
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0197044335
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.035
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0247524752
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.035
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.0955665025
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.112
- 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
- 46.084142952
- ifrs_operating_profit_after_sbc_oku
- 8.674059796
- net_finance_expense_oku
- 0.793603509
- profit_before_tax_oku
- 7.880456287
- income_tax_expense_oku
- 2.009516353
- profit_after_tax_group_oku
- 5.870939934
- noncontrolling_profit_oku
- 0.027650486
- profit_attributable_to_parent_oku
- 5.843289448
- sbc_expense_already_in_operating_profit_oku
- 0.506925572
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 5.843289448
- nci_profit_oku
- 0.027650486
- depreciation_amortization_oku
- 6.313527584
- noncash_sbc_addback_oku
- 0.506925572
- capitalised_product_development_cash_oku
- 3.318058293
- software_investment_cash_oku
- 1.428608432
- ppe_maintenance_and_growth_cash_oku
- 0.599093858
- working_capital_and_other_timing_cash_use_oku
- 0.805975822
- cash_before_lease_and_sbc_funding_oku
- 6.539656687
- lease_principal_cash_paid_oku
- 0.944724931
- company_operating_owner_cash_after_lease_before_EBT_oku
- 5.594931756
- company_funded_EBT_purchase_oku
- 0.506925572
- owner_cash_after_EBT_cash_cost_oku
- 5.088006184
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 38.261483625
- sbc_equity_settled_credit_net_withholding_oku
- 0.354847901
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.681634617
- company_issuer_buybacks_paid_oku
- 1.7
- company_employee_trust_market_purchases_oku
- 0.506925572
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 40.583060785
- opening_nci_equity_oku
- 0.200009845
- nci_profit_oku
- 0.027650486
- nci_dividend_to_external_owners_oku
- 0.011060194
- closing_nci_equity_oku
- 0.216600136
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 6.539656687
- lease_principal_cash_oku
- 0.944724931
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 1.707311373
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 11.160067475
- closing_financial_debt_oku
- 9.452756102
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.944724931
- assumed_new_lease_liabilities_noncash_oku
- 0.944724931
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 14.012756102
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 10.762756102
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 577108838.01145
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 567015838.07111
- opening_other_public_shares
- 7592999.94034
- cancelled_issuer_buyback_shares
- 11759399.50322
- company_funded_EBT_market_purchased_shares
- 3516441.54644
- closing_issued_shares
- 565499438.50822
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 551941855.14215
- closing_other_public_shares
- 11057583.36607
- closing_public_economic_shares
- 562999438.50822
- closing_old_holder_fraction_of_public
- 0.980359512622
- 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
- 567015838.07111
- issued_before
- 577108838.01145
- ebt_before
- 2500000
- div_id
FY2028_final
- issued_after
- 577108838.01145
- old_shares_after
- 567015838.07111
- 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
- 567015838.07111
- issued_before
- 577108838.01145
- ebt_before
- 2500000
- div_id
FY2028_final
- locked_old_shares
- 567015838.07111
- locked_public_shares
- 574608838.01145
- expected_payment_date
2029-05-04
- issued_after
- 577108838.01145
- old_shares_after
- 567015838.07111
- 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
- 567015838.07111
- issued_before
- 577108838.01145
- ebt_before
- 2500000
- div_id
FY2028_final
- issued_after
- 577108838.01145
- old_shares_after
- 567015838.07111
- 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
- -1.1384577118
- parent_equity_delta_oku
- -1.1384577118
- old_holder_cashflow_oku
- 1.1234138963
- old_shares_before
- 567015838.07111
- issued_before
- 577108838.01145
- ebt_before
- 2500000
- div_id
FY2028_final
- ex_date
2029-03-15
- locked_shares
- 567015838.07111
- paid_per_share_gbp
- 0.198127428
- issued_after
- 577108838.01145
- old_shares_after
- 567015838.07111
- 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
- -0.5069255725
- parent_equity_delta_oku
- -0.5069255725
- old_holder_cashflow_oku
- 0.5002269532
- old_shares_before
- 567015838.07111
- issued_before
- 577108838.01145
- ebt_before
- 2500000
- purchased_shares
- 3516441.546437
- old_cohort_shares_sold
- 3469974.561096
- assumed_price_gbp
- 14.415868
- old_participation_ratio
- 0.986785793329
- issued_after
- 577108838.01145
- old_shares_after
- 563545863.51001
- ebt_after
- 6016441.5464366
- 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
- -1.7
- parent_equity_delta_oku
- -1.7
- old_holder_cashflow_oku
- 1.6775358487
- old_shares_before
- 563545863.51001
- issued_before
- 577108838.01145
- ebt_before
- 6016441.5464366
- purchased_shares
- 11759399.503225
- old_cohort_shares_sold
- 11604008.367865
- assumed_price_gbp
- 14.456521
- old_participation_ratio
- 0.986785793329
- issued_after
- 565349438.50822
- old_shares_after
- 551941855.14215
- ebt_after
- 6016441.5464366
- 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
- 551941855.14215
- issued_before
- 565349438.50822
- ebt_before
- 6016441.5464366
- div_id
FY2029_interim
- issued_after
- 565349438.50822
- old_shares_after
- 551941855.14215
- ebt_after
- 6016441.5464366
- 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
- 551941855.14215
- issued_before
- 565349438.50822
- ebt_before
- 6016441.5464366
- div_id
FY2029_interim
- locked_old_shares
- 551941855.14215
- locked_public_shares
- 559332996.96178
- expected_payment_date
2029-09-10
- issued_after
- 565349438.50822
- old_shares_after
- 551941855.14215
- ebt_after
- 6016441.5464366
- 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
- 551941855.14215
- issued_before
- 565349438.50822
- ebt_before
- 6016441.5464366
- div_id
FY2029_interim
- issued_after
- 565349438.50822
- old_shares_after
- 551941855.14215
- ebt_after
- 6016441.5464366
- 10
内容を開く
- 日付
2029-09-10
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5431769049
- parent_equity_delta_oku
- -0.5431769049
- old_holder_cashflow_oku
- 0.535999253
- old_shares_before
- 551941855.14215
- issued_before
- 565349438.50822
- ebt_before
- 6016441.5464366
- div_id
FY2029_interim
- ex_date
2029-08-09
- locked_shares
- 551941855.14215
- paid_per_share_gbp
- 0.097111543184
- issued_after
- 565349438.50822
- old_shares_after
- 551941855.14215
- ebt_after
- 6016441.5464366
- 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
- 551941855.14215
- issued_before
- 565349438.50822
- ebt_before
- 6016441.5464366
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 565499438.50822
- old_shares_after
- 551941855.14215
- ebt_after
- 6016441.5464366
- 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
- 551941855.14215
- issued_before
- 565499438.50822
- ebt_before
- 6016441.5464366
- delivered_shares
- 3516441.546437
- equity_reclassification_only
- はい
- issued_after
- 565499438.50822
- old_shares_after
- 551941855.14215
- 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
- 0.19812743
- 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
- 0.19812743
- 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
- 0.19812743
- 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
- 1.1234138963
- 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
- 0.19812743
- 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
- 0.5002269532
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.986785793329
- company_outflow_oku
- 0.5069255725
- execution_price_gbp_assumed
- 14.415868
- 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
- 1.6775358487
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.986785793329
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 14.456521
- 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
- 0.09711154
- 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
- 0.09711154
- 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
- 0.09711154
- 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
- 0.535999253
- 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
- 0.09711154
- 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
- 3516441.546437
- period_holder_cash_received_oku
- 3.837175951
- 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
- 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
- 20.74715922
- Virtual Learning
- 8.31507289
- English Language Learning
- 4.43075994
- Enterprise Learning & Skills
- 3.71748044
- Higher Education
- 12.03533257
- estimated_workera_revenue_included_once_oku
- 0.2129225
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0379310345
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.0535
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0645320197
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.0805
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.018226601
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.0335
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0232673267
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.0335
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.09408867
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.1105
- 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
- 49.245805052
- ifrs_operating_profit_after_sbc_oku
- 9.471609838
- net_finance_expense_oku
- 0.704823317
- profit_before_tax_oku
- 8.766786521
- income_tax_expense_oku
- 2.235530563
- profit_after_tax_group_oku
- 6.531255958
- noncontrolling_profit_oku
- 0.029547483
- profit_attributable_to_parent_oku
- 6.501708475
- sbc_expense_already_in_operating_profit_oku
- 0.541703856
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 6.501708475
- nci_profit_oku
- 0.029547483
- depreciation_amortization_oku
- 6.746675292
- noncash_sbc_addback_oku
- 0.541703856
- capitalised_product_development_cash_oku
- 3.545697964
- software_investment_cash_oku
- 1.526619957
- ppe_maintenance_and_growth_cash_oku
- 0.640195466
- working_capital_and_other_timing_cash_use_oku
- 0.857870066
- cash_before_lease_and_sbc_funding_oku
- 7.249251654
- lease_principal_cash_paid_oku
- 1.009539004
- company_operating_owner_cash_after_lease_before_EBT_oku
- 6.239712651
- company_funded_EBT_purchase_oku
- 0.541703856
- owner_cash_after_EBT_cash_cost_oku
- 5.698008795
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 40.583060785
- sbc_equity_settled_credit_net_withholding_oku
- 0.379192699
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.743300286
- company_issuer_buybacks_paid_oku
- 1.7
- company_employee_trust_market_purchases_oku
- 0.541703856
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 43.490957817
- opening_nci_equity_oku
- 0.216600136
- nci_profit_oku
- 0.029547483
- nci_dividend_to_external_owners_oku
- 0.011818993
- closing_nci_equity_oku
- 0.234328626
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 7.249251654
- lease_principal_cash_oku
- 1.009539004
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 2.254889516
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 9.452756102
- closing_financial_debt_oku
- 7.197866586
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.009539004
- assumed_new_lease_liabilities_noncash_oku
- 1.009539004
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 11.757866586
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 8.507866586
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 565499438.50822
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 551941855.14215
- opening_other_public_shares
- 11057583.36607
- cancelled_issuer_buyback_shares
- 11285729.99429
- company_funded_EBT_market_purchased_shares
- 3606331.45427
- closing_issued_shares
- 554363708.51393
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 537342281.0385
- closing_other_public_shares
- 14521427.47543
- closing_public_economic_shares
- 551863708.51393
- closing_old_holder_fraction_of_public
- 0.973686569254
- 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
- 551941855.14215
- issued_before
- 565499438.50822
- ebt_before
- 2500000
- div_id
FY2029_final
- issued_after
- 565499438.50822
- old_shares_after
- 551941855.14215
- 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
- 551941855.14215
- issued_before
- 565499438.50822
- ebt_before
- 2500000
- div_id
FY2029_final
- locked_old_shares
- 551941855.14215
- locked_public_shares
- 562999438.50822
- expected_payment_date
2030-05-03
- issued_after
- 565499438.50822
- old_shares_after
- 551941855.14215
- 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
- 551941855.14215
- issued_before
- 565499438.50822
- ebt_before
- 2500000
- div_id
FY2029_final
- issued_after
- 565499438.50822
- old_shares_after
- 551941855.14215
- 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
- -1.180152773
- parent_equity_delta_oku
- -1.180152773
- old_holder_cashflow_oku
- 1.1569739973
- old_shares_before
- 551941855.14215
- issued_before
- 565499438.50822
- ebt_before
- 2500000
- div_id
FY2029_final
- ex_date
2030-03-21
- locked_shares
- 551941855.14215
- paid_per_share_gbp
- 0.209618818824
- issued_after
- 565499438.50822
- old_shares_after
- 551941855.14215
- 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
- -0.5417038556
- parent_equity_delta_oku
- -0.5417038556
- old_holder_cashflow_oku
- 0.5310645278
- old_shares_before
- 551941855.14215
- issued_before
- 565499438.50822
- ebt_before
- 2500000
- purchased_shares
- 3606331.454275
- old_cohort_shares_sold
- 3535501.346865
- assumed_price_gbp
- 15.020911
- old_participation_ratio
- 0.980359512622
- issued_after
- 565499438.50822
- old_shares_after
- 548406353.79528
- ebt_after
- 6106331.4542748
- 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
- -1.7
- parent_equity_delta_oku
- -1.7
- old_holder_cashflow_oku
- 1.6666111715
- old_shares_before
- 548406353.79528
- issued_before
- 565499438.50822
- ebt_before
- 6106331.4542748
- purchased_shares
- 11285729.994293
- old_cohort_shares_sold
- 11064072.756784
- assumed_price_gbp
- 15.06327
- old_participation_ratio
- 0.980359512622
- issued_after
- 554213708.51393
- old_shares_after
- 537342281.0385
- ebt_after
- 6106331.4542748
- 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
- 537342281.0385
- issued_before
- 554213708.51393
- ebt_before
- 6106331.4542748
- div_id
FY2030_interim
- issued_after
- 554213708.51393
- old_shares_after
- 537342281.0385
- ebt_after
- 6106331.4542748
- 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
- 537342281.0385
- issued_before
- 554213708.51393
- ebt_before
- 6106331.4542748
- div_id
FY2030_interim
- locked_old_shares
- 537342281.0385
- locked_public_shares
- 548107377.05965
- expected_payment_date
2030-09-09
- issued_after
- 554213708.51393
- old_shares_after
- 537342281.0385
- ebt_after
- 6106331.4542748
- 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
- 537342281.0385
- issued_before
- 554213708.51393
- ebt_before
- 6106331.4542748
- div_id
FY2030_interim
- issued_after
- 554213708.51393
- old_shares_after
- 537342281.0385
- ebt_after
- 6106331.4542748
- 10
内容を開く
- 日付
2030-09-09
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.563147513
- parent_equity_delta_oku
- -0.563147513
- old_holder_cashflow_oku
- 0.5520870214
- old_shares_before
- 537342281.0385
- issued_before
- 554213708.51393
- ebt_before
- 6106331.4542748
- div_id
FY2030_interim
- ex_date
2030-08-08
- locked_shares
- 537342281.0385
- paid_per_share_gbp
- 0.10274401268867
- issued_after
- 554213708.51393
- old_shares_after
- 537342281.0385
- ebt_after
- 6106331.4542748
- 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
- 537342281.0385
- issued_before
- 554213708.51393
- ebt_before
- 6106331.4542748
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 554363708.51393
- old_shares_after
- 537342281.0385
- ebt_after
- 6106331.4542748
- 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
- 537342281.0385
- issued_before
- 554363708.51393
- ebt_before
- 6106331.4542748
- delivered_shares
- 3606331.454275
- equity_reclassification_only
- はい
- issued_after
- 554363708.51393
- old_shares_after
- 537342281.0385
- 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
- 0.20961882
- 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
- 0.20961882
- 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
- 0.20961882
- 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
- 1.1569739973
- 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
- 0.20961882
- 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
- 0.5310645278
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.980359512622
- company_outflow_oku
- 0.5417038556
- execution_price_gbp_assumed
- 15.020911
- 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
- 1.6666111715
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.980359512622
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 15.06327
- 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
- 0.10274401
- 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
- 0.10274401
- 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
- 0.10274401
- 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
- 0.5520870214
- 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
- 0.10274401
- 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
- 3606331.454275
- period_holder_cash_received_oku
- 3.906736718
- 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
- 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
- 21.8260115
- Virtual Learning
- 8.97196365
- English Language Learning
- 4.57254426
- Enterprise Learning & Skills
- 3.86837819
- Higher Education
- 13.34718382
- estimated_workera_revenue_included_once_oku
- 0.24486087
- volume_price_splits
内容を開く
- Assessment & Qualifications
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
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0630541872
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.079
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0167487685
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.032
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0217821782
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.032
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.0926108374
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.109
- 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
- 52.586081407
- ifrs_operating_profit_after_sbc_oku
- 10.330243547
- net_finance_expense_oku
- 0.587569062
- profit_before_tax_oku
- 9.742674485
- income_tax_expense_oku
- 2.484381994
- profit_after_tax_group_oku
- 7.258292491
- noncontrolling_profit_oku
- 0.031551649
- profit_attributable_to_parent_oku
- 7.226740842
- sbc_expense_already_in_operating_profit_oku
- 0.578446895
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 7.226740842
- nci_profit_oku
- 0.031551649
- depreciation_amortization_oku
- 7.204293153
- noncash_sbc_addback_oku
- 0.578446895
- capitalised_product_development_cash_oku
- 3.786197861
- software_investment_cash_oku
- 1.630168524
- ppe_maintenance_and_growth_cash_oku
- 0.683619058
- working_capital_and_other_timing_cash_use_oku
- 0.912474531
- cash_before_lease_and_sbc_funding_oku
- 8.028572565
- lease_principal_cash_paid_oku
- 1.078014669
- company_operating_owner_cash_after_lease_before_EBT_oku
- 6.950557897
- company_funded_EBT_purchase_oku
- 0.578446895
- owner_cash_after_EBT_cash_cost_oku
- 6.372111001
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 43.490957817
- sbc_equity_settled_credit_net_withholding_oku
- 0.404912827
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.808007225
- company_issuer_buybacks_paid_oku
- 1.7
- company_employee_trust_market_purchases_oku
- 0.578446895
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 47.048157367
- opening_nci_equity_oku
- 0.234328626
- nci_profit_oku
- 0.031551649
- nci_dividend_to_external_owners_oku
- 0.01262066
- closing_nci_equity_oku
- 0.253259616
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 8.028572565
- lease_principal_cash_oku
- 1.078014669
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 2.863483117
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 7.197866586
- closing_financial_debt_oku
- 4.334383469
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.078014669
- assumed_new_lease_liabilities_noncash_oku
- 1.078014669
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 8.894383469
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 5.644383469
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 554363708.51393
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 537342281.0385
- opening_other_public_shares
- 14521427.47543
- cancelled_issuer_buyback_shares
- 10831139.92931
- company_funded_EBT_market_purchased_shares
- 3695827.71984
- closing_issued_shares
- 543682568.58462
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 523197567.74654
- closing_other_public_shares
- 17985000.83808
- closing_public_economic_shares
- 541182568.58462
- closing_old_holder_fraction_of_public
- 0.966767220746
- 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
- 537342281.0385
- issued_before
- 554363708.51393
- ebt_before
- 2500000
- div_id
FY2030_final
- issued_after
- 554363708.51393
- old_shares_after
- 537342281.0385
- 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
- 537342281.0385
- issued_before
- 554363708.51393
- ebt_before
- 2500000
- div_id
FY2030_final
- locked_old_shares
- 537342281.0385
- locked_public_shares
- 551863708.51393
- expected_payment_date
2031-05-02
- issued_after
- 554363708.51393
- old_shares_after
- 537342281.0385
- 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
- 537342281.0385
- issued_before
- 554363708.51393
- ebt_before
- 2500000
- div_id
FY2030_final
- issued_after
- 554363708.51393
- old_shares_after
- 537342281.0385
- 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
- -1.2239051782
- parent_equity_delta_oku
- -1.2239051782
- old_holder_cashflow_oku
- 1.191700034
- old_shares_before
- 537342281.0385
- issued_before
- 554363708.51393
- ebt_before
- 2500000
- div_id
FY2030_final
- ex_date
2031-03-20
- locked_shares
- 537342281.0385
- paid_per_share_gbp
- 0.22177671031579
- issued_after
- 554363708.51393
- old_shares_after
- 537342281.0385
- 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
- -0.5784468955
- parent_equity_delta_oku
- -0.5784468955
- old_holder_cashflow_oku
- 0.5632259731
- old_shares_before
- 537342281.0385
- issued_before
- 554363708.51393
- ebt_before
- 2500000
- purchased_shares
- 3695827.719841
- old_cohort_shares_sold
- 3598577.813084
- assumed_price_gbp
- 15.651349
- old_participation_ratio
- 0.973686569254
- issued_after
- 554363708.51393
- old_shares_after
- 533743703.22542
- ebt_after
- 6195827.7198407
- 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
- -1.7
- parent_equity_delta_oku
- -1.7
- old_holder_cashflow_oku
- 1.6552671677
- old_shares_before
- 533743703.22542
- issued_before
- 554363708.51393
- ebt_before
- 6195827.7198407
- purchased_shares
- 10831139.929309
- old_cohort_shares_sold
- 10546135.478875
- assumed_price_gbp
- 15.695486
- old_participation_ratio
- 0.973686569254
- issued_after
- 543532568.58462
- old_shares_after
- 523197567.74654
- ebt_after
- 6195827.7198407
- 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
- 523197567.74654
- issued_before
- 543532568.58462
- ebt_before
- 6195827.7198407
- div_id
FY2031_interim
- issued_after
- 543532568.58462
- old_shares_after
- 523197567.74654
- ebt_after
- 6195827.7198407
- 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
- 523197567.74654
- issued_before
- 543532568.58462
- ebt_before
- 6195827.7198407
- div_id
FY2031_interim
- locked_old_shares
- 523197567.74654
- locked_public_shares
- 537336740.86478
- expected_payment_date
2031-09-08
- issued_after
- 543532568.58462
- old_shares_after
- 523197567.74654
- ebt_after
- 6195827.7198407
- 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
- 523197567.74654
- issued_before
- 543532568.58462
- ebt_before
- 6195827.7198407
- div_id
FY2031_interim
- issued_after
- 543532568.58462
- old_shares_after
- 523197567.74654
- ebt_after
- 6195827.7198407
- 10
内容を開く
- 日付
2031-09-08
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5841020463
- parent_equity_delta_oku
- -0.5841020463
- old_holder_cashflow_oku
- 0.5687323176
- old_shares_before
- 523197567.74654
- issued_before
- 543532568.58462
- ebt_before
- 6195827.7198407
- div_id
FY2031_interim
- ex_date
2031-08-14
- locked_shares
- 523197567.74654
- paid_per_share_gbp
- 0.10870316542462
- issued_after
- 543532568.58462
- old_shares_after
- 523197567.74654
- ebt_after
- 6195827.7198407
- 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
- 523197567.74654
- issued_before
- 543532568.58462
- ebt_before
- 6195827.7198407
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 543682568.58462
- old_shares_after
- 523197567.74654
- ebt_after
- 6195827.7198407
- 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
- 523197567.74654
- issued_before
- 543682568.58462
- ebt_before
- 6195827.7198407
- delivered_shares
- 3695827.719841
- equity_reclassification_only
- はい
- issued_after
- 543682568.58462
- old_shares_after
- 523197567.74654
- 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
- 0.22177671
- 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
- 0.22177671
- 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
- 0.22177671
- 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
- 1.191700034
- 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
- 0.22177671
- 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
- 0.5632259731
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.973686569254
- company_outflow_oku
- 0.5784468955
- execution_price_gbp_assumed
- 15.651349
- 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
- 1.6552671677
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.973686569254
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 15.695486
- 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
- 0.10870317
- 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
- 0.10870317
- 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
- 0.10870317
- 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
- 0.5687323176
- 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
- 0.10870317
- 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
- 3695827.719841
- period_holder_cash_received_oku
- 3.978925492
- 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
- 22.92822508
- Virtual Learning
- 9.66729083
- English Language Learning
- 4.71200686
- Enterprise Learning & Skills
- 4.02309285
- Higher Education
- 14.78200608
- estimated_workera_revenue_included_once_oku
- 0.28159001
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0349753695
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.0505
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0615763547
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.0775
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.015270936
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.0305
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0202970297
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.0305
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.0911330049
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.1075
- 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
- 56.112621697
- ifrs_operating_profit_after_sbc_oku
- 11.253698018
- net_finance_expense_oku
- 0.43866794
- profit_before_tax_oku
- 10.815030078
- income_tax_expense_oku
- 2.75783267
- profit_after_tax_group_oku
- 8.057197408
- noncontrolling_profit_oku
- 0.033667573
- profit_attributable_to_parent_oku
- 8.023529835
- sbc_expense_already_in_operating_profit_oku
- 0.617238839
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 8.023529835
- nci_profit_oku
- 0.033667573
- depreciation_amortization_oku
- 7.687429172
- noncash_sbc_addback_oku
- 0.617238839
- capitalised_product_development_cash_oku
- 4.040108762
- software_investment_cash_oku
- 1.739491273
- ppe_maintenance_and_growth_cash_oku
- 0.729464082
- working_capital_and_other_timing_cash_use_oku
- 0.969892868
- cash_before_lease_and_sbc_funding_oku
- 8.882908434
- lease_principal_cash_paid_oku
- 1.150308745
- company_operating_owner_cash_after_lease_before_EBT_oku
- 7.73259969
- company_funded_EBT_purchase_oku
- 0.617238839
- owner_cash_after_EBT_cash_cost_oku
- 7.115360851
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 47.048157367
- sbc_equity_settled_credit_net_withholding_oku
- 0.432067187
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.875926519
- company_issuer_buybacks_paid_oku
- 1.7
- company_employee_trust_market_purchases_oku
- 0.617238839
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 51.322589031
- opening_nci_equity_oku
- 0.253259616
- nci_profit_oku
- 0.033667573
- nci_dividend_to_external_owners_oku
- 0.013467029
- closing_nci_equity_oku
- 0.273460159
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 8.882908434
- lease_principal_cash_oku
- 1.150308745
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.834383469
- closing_cash_oku
- 5.203583833
- opening_financial_debt_oku
- 4.334383469
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.150308745
- assumed_new_lease_liabilities_noncash_oku
- 1.150308745
- 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
- 2.106416167
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 543682568.58462
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 523197567.74654
- opening_other_public_shares
- 17985000.83808
- cancelled_issuer_buyback_shares
- 10393689.97042
- company_funded_EBT_market_purchased_shares
- 3784400.23748
- closing_issued_shares
- 533438878.6142
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 509490654.88077
- closing_other_public_shares
- 21448223.73343
- closing_public_economic_shares
- 530938878.6142
- closing_old_holder_fraction_of_public
- 0.959603214989
- 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
- 523197567.74654
- issued_before
- 543682568.58462
- ebt_before
- 2500000
- div_id
FY2031_final
- issued_after
- 543682568.58462
- old_shares_after
- 523197567.74654
- 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
- 523197567.74654
- issued_before
- 543682568.58462
- ebt_before
- 2500000
- div_id
FY2031_final
- locked_old_shares
- 523197567.74654
- locked_public_shares
- 541182568.58462
- expected_payment_date
2032-05-07
- issued_after
- 543682568.58462
- old_shares_after
- 523197567.74654
- 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
- 523197567.74654
- issued_before
- 543682568.58462
- ebt_before
- 2500000
- div_id
FY2031_final
- issued_after
- 543682568.58462
- old_shares_after
- 523197567.74654
- 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
- -1.2698294775
- parent_equity_delta_oku
- -1.2698294775
- old_holder_cashflow_oku
- 1.2276295147
- old_shares_before
- 523197567.74654
- issued_before
- 543682568.58462
- ebt_before
- 2500000
- div_id
FY2031_final
- ex_date
2032-03-18
- locked_shares
- 523197567.74654
- paid_per_share_gbp
- 0.23463975951411
- issued_after
- 543682568.58462
- old_shares_after
- 523197567.74654
- 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
- -0.6172388387
- parent_equity_delta_oku
- -0.6172388387
- old_holder_cashflow_oku
- 0.5967262766
- old_shares_before
- 523197567.74654
- issued_before
- 543682568.58462
- ebt_before
- 2500000
- purchased_shares
- 3784400.23748
- old_cohort_shares_sold
- 3658634.099778
- assumed_price_gbp
- 16.310083
- old_participation_ratio
- 0.966767220746
- issued_after
- 543682568.58462
- old_shares_after
- 519538933.64676
- ebt_after
- 6284400.2374802
- 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
- -1.7
- parent_equity_delta_oku
- -1.7
- old_holder_cashflow_oku
- 1.6435042753
- old_shares_before
- 519538933.64676
- issued_before
- 543682568.58462
- ebt_before
- 6284400.2374802
- purchased_shares
- 10393689.970422
- old_cohort_shares_sold
- 10048278.765997
- assumed_price_gbp
- 16.356078
- old_participation_ratio
- 0.966767220746
- issued_after
- 533288878.6142
- old_shares_after
- 509490654.88077
- ebt_after
- 6284400.2374802
- 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
- 509490654.88077
- issued_before
- 533288878.6142
- ebt_before
- 6284400.2374802
- div_id
FY2032_interim
- issued_after
- 533288878.6142
- old_shares_after
- 509490654.88077
- ebt_after
- 6284400.2374802
- 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
- 509490654.88077
- issued_before
- 533288878.6142
- ebt_before
- 6284400.2374802
- div_id
FY2032_interim
- locked_old_shares
- 509490654.88077
- locked_public_shares
- 527004478.37672
- expected_payment_date
2032-09-13
- issued_after
- 533288878.6142
- old_shares_after
- 509490654.88077
- ebt_after
- 6284400.2374802
- 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
- 509490654.88077
- issued_before
- 533288878.6142
- ebt_before
- 6284400.2374802
- div_id
FY2032_interim
- issued_after
- 533288878.6142
- old_shares_after
- 509490654.88077
- ebt_after
- 6284400.2374802
- 10
内容を開く
- 日付
2032-09-13
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.6060970418
- parent_equity_delta_oku
- -0.6060970418
- old_holder_cashflow_oku
- 0.5859547526
- old_shares_before
- 509490654.88077
- issued_before
- 533288878.6142
- ebt_before
- 6284400.2374802
- div_id
FY2032_interim
- ex_date
2032-08-12
- locked_shares
- 509490654.88077
- paid_per_share_gbp
- 0.11500794901924
- issued_after
- 533288878.6142
- old_shares_after
- 509490654.88077
- ebt_after
- 6284400.2374802
- 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
- 509490654.88077
- issued_before
- 533288878.6142
- ebt_before
- 6284400.2374802
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 533438878.6142
- old_shares_after
- 509490654.88077
- ebt_after
- 6284400.2374802
- 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
- 509490654.88077
- issued_before
- 533438878.6142
- ebt_before
- 6284400.2374802
- delivered_shares
- 3784400.23748
- equity_reclassification_only
- はい
- issued_after
- 533438878.6142
- old_shares_after
- 509490654.88077
- 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
- 0.23463976
- 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
- 0.23463976
- 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
- 0.23463976
- 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
- 1.2276295147
- 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
- 0.23463976
- 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
- 0.5967262766
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.966767220746
- company_outflow_oku
- 0.6172388387
- execution_price_gbp_assumed
- 16.310083
- 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
- 1.6435042753
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.966767220746
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 16.356078
- 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
- 0.11500795
- 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
- 0.11500795
- 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
- 0.11500795
- 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
- 0.5859547526
- 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
- 0.11500795
- 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
- 3784400.23748
- period_holder_cash_received_oku
- 4.053814819
- 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
- 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
- 24.05170811
- Virtual Learning
- 10.40200493
- English Language Learning
- 4.84865505
- Enterprise Learning & Skills
- 4.18200105
- Higher Education
- 16.34889873
- estimated_workera_revenue_included_once_oku
- 0.32382851
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0334975369
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.049
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0600985222
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.076
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0137931034
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.029
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0188118812
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.029
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.0896551724
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.106
- 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
- 59.833267866
- ifrs_operating_profit_after_sbc_oku
- 12.24587549
- net_finance_expense_oku
- 0.362836994
- profit_before_tax_oku
- 11.883038496
- income_tax_expense_oku
- 3.030174816
- profit_after_tax_group_oku
- 8.852863679
- noncontrolling_profit_oku
- 0.035899961
- profit_attributable_to_parent_oku
- 8.816963719
- sbc_expense_already_in_operating_profit_oku
- 0.658165947
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 8.816963719
- nci_profit_oku
- 0.035899961
- depreciation_amortization_oku
- 8.197157698
- noncash_sbc_addback_oku
- 0.658165947
- capitalised_product_development_cash_oku
- 4.307995286
- software_investment_cash_oku
- 1.854831304
- ppe_maintenance_and_growth_cash_oku
- 0.777832482
- working_capital_and_other_timing_cash_use_oku
- 1.030230563
- cash_before_lease_and_sbc_funding_oku
- 9.737297688
- lease_principal_cash_paid_oku
- 1.226581991
- company_operating_owner_cash_after_lease_before_EBT_oku
- 8.510715696
- company_funded_EBT_purchase_oku
- 0.658165947
- owner_cash_after_EBT_cash_cost_oku
- 7.85254975
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 51.322589031
- sbc_equity_settled_credit_net_withholding_oku
- 0.460716163
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.947237922
- company_issuer_buybacks_paid_oku
- 1.7
- company_employee_trust_market_purchases_oku
- 0.658165947
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 56.306865043
- opening_nci_equity_oku
- 0.273460159
- nci_profit_oku
- 0.035899961
- nci_dividend_to_external_owners_oku
- 0.014359984
- closing_nci_equity_oku
- 0.295000136
- opening_cash_oku
- 5.203583833
- operating_cash_before_lease_oku
- 9.737297688
- lease_principal_cash_oku
- 1.226581991
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 9.406535676
- opening_financial_debt_oku
- 3.5
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.226581991
- assumed_new_lease_liabilities_noncash_oku
- 1.226581991
- 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
- -2.096535676
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 533438878.6142
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 509490654.88077
- opening_other_public_shares
- 21448223.73343
- cancelled_issuer_buyback_shares
- 9975031.34564
- company_funded_EBT_market_purchased_shares
- 3872788.0948
- closing_issued_shares
- 523613847.26856
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 496202242.82513
- closing_other_public_shares
- 24911604.44343
- closing_public_economic_shares
- 521113847.26856
- closing_old_holder_fraction_of_public
- 0.952195466357
- 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
- 509490654.88077
- issued_before
- 533438878.6142
- ebt_before
- 2500000
- div_id
FY2032_final
- issued_after
- 533438878.6142
- old_shares_after
- 509490654.88077
- 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
- 509490654.88077
- issued_before
- 533438878.6142
- ebt_before
- 2500000
- div_id
FY2032_final
- locked_old_shares
- 509490654.88077
- locked_public_shares
- 530938878.6142
- expected_payment_date
2033-05-06
- issued_after
- 533438878.6142
- old_shares_after
- 509490654.88077
- 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
- 509490654.88077
- issued_before
- 533438878.6142
- ebt_before
- 2500000
- div_id
FY2032_final
- issued_after
- 533438878.6142
- old_shares_after
- 509490654.88077
- 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
- -1.318049743
- parent_equity_delta_oku
- -1.318049743
- old_holder_cashflow_oku
- 1.2648047709
- old_shares_before
- 509490654.88077
- issued_before
- 533438878.6142
- ebt_before
- 2500000
- div_id
FY2032_final
- ex_date
2033-03-17
- locked_shares
- 509490654.88077
- paid_per_share_gbp
- 0.24824886556593
- issued_after
- 533438878.6142
- old_shares_after
- 509490654.88077
- 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
- -0.6581659465
- parent_equity_delta_oku
- -0.6581659465
- old_holder_cashflow_oku
- 0.6315781583
- old_shares_before
- 509490654.88077
- issued_before
- 533438878.6142
- ebt_before
- 2500000
- purchased_shares
- 3872788.094804
- old_cohort_shares_sold
- 3716339.906745
- assumed_price_gbp
- 16.994628
- old_participation_ratio
- 0.959603214989
- issued_after
- 533438878.6142
- old_shares_after
- 505774314.97402
- ebt_after
- 6372788.0948042
- 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
- -1.7
- parent_equity_delta_oku
- -1.7
- old_holder_cashflow_oku
- 1.6313254655
- old_shares_before
- 505774314.97402
- issued_before
- 533438878.6142
- ebt_before
- 6372788.0948042
- purchased_shares
- 9975031.34564
- old_cohort_shares_sold
- 9572072.148891
- assumed_price_gbp
- 17.042553
- old_participation_ratio
- 0.959603214989
- issued_after
- 523463847.26856
- old_shares_after
- 496202242.82513
- ebt_after
- 6372788.0948042
- 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
- 496202242.82513
- issued_before
- 523463847.26856
- ebt_before
- 6372788.0948042
- div_id
FY2033_interim
- issued_after
- 523463847.26856
- old_shares_after
- 496202242.82513
- ebt_after
- 6372788.0948042
- 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
- 496202242.82513
- issued_before
- 523463847.26856
- ebt_before
- 6372788.0948042
- div_id
FY2033_interim
- locked_old_shares
- 496202242.82513
- locked_public_shares
- 517091059.17375
- expected_payment_date
2033-09-12
- issued_after
- 523463847.26856
- old_shares_after
- 496202242.82513
- ebt_after
- 6372788.0948042
- 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
- 496202242.82513
- issued_before
- 523463847.26856
- ebt_before
- 6372788.0948042
- div_id
FY2033_interim
- issued_after
- 523463847.26856
- old_shares_after
- 496202242.82513
- ebt_after
- 6372788.0948042
- 10
内容を開く
- 日付
2033-09-12
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.6291881794
- parent_equity_delta_oku
- -0.6291881794
- old_holder_cashflow_oku
- 0.6037709998
- old_shares_before
- 496202242.82513
- issued_before
- 523463847.26856
- ebt_before
- 6372788.0948042
- div_id
FY2033_interim
- ex_date
2033-08-11
- locked_shares
- 496202242.82513
- paid_per_share_gbp
- 0.12167841006236
- issued_after
- 523463847.26856
- old_shares_after
- 496202242.82513
- ebt_after
- 6372788.0948042
- 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
- 496202242.82513
- issued_before
- 523463847.26856
- ebt_before
- 6372788.0948042
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 523613847.26856
- old_shares_after
- 496202242.82513
- ebt_after
- 6372788.0948042
- 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
- 496202242.82513
- issued_before
- 523613847.26856
- ebt_before
- 6372788.0948042
- delivered_shares
- 3872788.094804
- equity_reclassification_only
- はい
- issued_after
- 523613847.26856
- old_shares_after
- 496202242.82513
- 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
- 0.24824887
- 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
- 0.24824887
- 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
- 0.24824887
- 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
- 1.2648047709
- 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
- 0.24824887
- 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
- 0.6315781583
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.959603214989
- company_outflow_oku
- 0.6581659465
- execution_price_gbp_assumed
- 16.994628
- 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
- 1.6313254655
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.959603214989
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 17.042553
- 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
- 0.12167841
- 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
- 0.12167841
- 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
- 0.12167841
- 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
- 0.6037709998
- 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
- 0.12167841
- 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
- 3872788.094804
- period_holder_cash_received_oku
- 4.131479395
- 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
- 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
- 25.19416424
- Virtual Learning
- 11.1769543
- English Language Learning
- 4.98199307
- Enterprise Learning & Skills
- 4.34558035
- Higher Education
- 18.05735865
- estimated_workera_revenue_included_once_oku
- 0.37240278
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0320197044
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.0475
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0586206897
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.0745
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0123152709
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.0275
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0173267327
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.0275
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.0881773399
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.1045
- 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
- 63.756050604
- ifrs_operating_profit_after_sbc_oku
- 13.310846565
- net_finance_expense_oku
- 0.312401572
- profit_before_tax_oku
- 12.998444993
- income_tax_expense_oku
- 3.314603473
- profit_after_tax_group_oku
- 9.68384152
- noncontrolling_profit_oku
- 0.03825363
- profit_attributable_to_parent_oku
- 9.645587889
- sbc_expense_already_in_operating_profit_oku
- 0.701316557
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 9.645587889
- nci_profit_oku
- 0.03825363
- depreciation_amortization_oku
- 8.734578933
- noncash_sbc_addback_oku
- 0.701316557
- capitalised_product_development_cash_oku
- 4.590435643
- software_investment_cash_oku
- 1.976437569
- ppe_maintenance_and_growth_cash_oku
- 0.828828658
- working_capital_and_other_timing_cash_use_oku
- 1.09359483
- cash_before_lease_and_sbc_funding_oku
- 10.630440309
- lease_principal_cash_paid_oku
- 1.306999037
- company_operating_owner_cash_after_lease_before_EBT_oku
- 9.323441271
- company_funded_EBT_purchase_oku
- 0.701316557
- owner_cash_after_EBT_cash_cost_oku
- 8.622124715
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 56.306865043
- sbc_equity_settled_credit_net_withholding_oku
- 0.49092159
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 2.022128587
- company_issuer_buybacks_paid_oku
- 1.7
- company_employee_trust_market_purchases_oku
- 0.701316557
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 62.031929378
- opening_nci_equity_oku
- 0.295000136
- nci_profit_oku
- 0.03825363
- nci_dividend_to_external_owners_oku
- 0.015301452
- closing_nci_equity_oku
- 0.317952314
- opening_cash_oku
- 9.406535676
- operating_cash_before_lease_oku
- 10.630440309
- lease_principal_cash_oku
- 1.306999037
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 14.303230352
- opening_financial_debt_oku
- 3.5
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.306999037
- assumed_new_lease_liabilities_noncash_oku
- 1.306999037
- 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
- -6.993230352
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 523613847.26856
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 496202242.82513
- opening_other_public_shares
- 24911604.44343
- cancelled_issuer_buyback_shares
- 9573236.3222
- company_funded_EBT_market_purchased_shares
- 3960471.83435
- closing_issued_shares
- 514190610.94636
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 483315507.27546
- closing_other_public_shares
- 28375103.6709
- closing_public_economic_shares
- 511690610.94636
- closing_old_holder_fraction_of_public
- 0.944546366371
- 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
- 496202242.82513
- issued_before
- 523613847.26856
- ebt_before
- 2500000
- div_id
FY2033_final
- issued_after
- 523613847.26856
- old_shares_after
- 496202242.82513
- 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
- 496202242.82513
- issued_before
- 523613847.26856
- ebt_before
- 2500000
- div_id
FY2033_final
- locked_old_shares
- 496202242.82513
- locked_public_shares
- 521113847.26856
- expected_payment_date
2034-05-05
- issued_after
- 523613847.26856
- old_shares_after
- 496202242.82513
- 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
- 496202242.82513
- issued_before
- 523613847.26856
- ebt_before
- 2500000
- div_id
FY2033_final
- issued_after
- 523613847.26856
- old_shares_after
- 496202242.82513
- 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
- -1.3686914486
- parent_equity_delta_oku
- -1.3686914486
- old_holder_cashflow_oku
- 1.3032617922
- old_shares_before
- 496202242.82513
- issued_before
- 523613847.26856
- ebt_before
- 2500000
- div_id
FY2033_final
- ex_date
2034-03-16
- locked_shares
- 496202242.82513
- paid_per_share_gbp
- 0.26264729976875
- issued_after
- 523613847.26856
- old_shares_after
- 496202242.82513
- 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
- -0.7013165566
- parent_equity_delta_oku
- -0.7013165566
- old_holder_cashflow_oku
- 0.6677904457
- old_shares_before
- 496202242.82513
- issued_before
- 523613847.26856
- ebt_before
- 2500000
- purchased_shares
- 3960471.83435
- old_cohort_shares_sold
- 3771143.325304
- assumed_price_gbp
- 17.707904
- old_participation_ratio
- 0.952195466357
- issued_after
- 523613847.26856
- old_shares_after
- 492431099.49983
- ebt_after
- 6460471.8343505
- 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
- -1.7
- parent_equity_delta_oku
- -1.7
- old_holder_cashflow_oku
- 1.6187322928
- old_shares_before
- 492431099.49983
- issued_before
- 523613847.26856
- ebt_before
- 6460471.8343505
- purchased_shares
- 9573236.322198
- old_cohort_shares_sold
- 9115592.224364
- assumed_price_gbp
- 17.75784
- old_participation_ratio
- 0.952195466357
- issued_after
- 514040610.94636
- old_shares_after
- 483315507.27546
- ebt_after
- 6460471.8343505
- 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
- 483315507.27546
- issued_before
- 514040610.94636
- ebt_before
- 6460471.8343505
- div_id
FY2034_interim
- issued_after
- 514040610.94636
- old_shares_after
- 483315507.27546
- ebt_after
- 6460471.8343505
- 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
- 483315507.27546
- issued_before
- 514040610.94636
- ebt_before
- 6460471.8343505
- div_id
FY2034_interim
- locked_old_shares
- 483315507.27546
- locked_public_shares
- 507580139.11201
- expected_payment_date
2034-09-11
- issued_after
- 514040610.94636
- old_shares_after
- 483315507.27546
- ebt_after
- 6460471.8343505
- 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
- 483315507.27546
- issued_before
- 514040610.94636
- ebt_before
- 6460471.8343505
- div_id
FY2034_interim
- issued_after
- 514040610.94636
- old_shares_after
- 483315507.27546
- ebt_after
- 6460471.8343505
- 10
内容を開く
- 日付
2034-09-11
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.6534371388
- parent_equity_delta_oku
- -0.6534371388
- old_holder_cashflow_oku
- 0.6221998811
- old_shares_before
- 483315507.27546
- issued_before
- 514040610.94636
- ebt_before
- 6460471.8343505
- div_id
FY2034_interim
- ex_date
2034-08-10
- locked_shares
- 483315507.27546
- paid_per_share_gbp
- 0.12873575784598
- issued_after
- 514040610.94636
- old_shares_after
- 483315507.27546
- ebt_after
- 6460471.8343505
- 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
- 483315507.27546
- issued_before
- 514040610.94636
- ebt_before
- 6460471.8343505
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 514190610.94636
- old_shares_after
- 483315507.27546
- ebt_after
- 6460471.8343505
- 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
- 483315507.27546
- issued_before
- 514190610.94636
- ebt_before
- 6460471.8343505
- delivered_shares
- 3960471.83435
- equity_reclassification_only
- はい
- issued_after
- 514190610.94636
- old_shares_after
- 483315507.27546
- 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
- 0.2626473
- 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
- 0.2626473
- 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
- 0.2626473
- 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
- 1.3032617922
- 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
- 0.2626473
- 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
- 0.6677904457
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.952195466357
- company_outflow_oku
- 0.7013165566
- execution_price_gbp_assumed
- 17.707904
- 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
- 1.6187322928
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.952195466357
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 17.75784
- 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
- 0.12873576
- 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
- 0.12873576
- 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
- 0.12873576
- 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
- 0.6221998811
- 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
- 0.12873576
- 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
- 3960471.83435
- period_holder_cash_received_oku
- 4.211984412
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- 7.0E-9
- cash_bridge_m
- 7.0E-9
- 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
- 26.3530958
- Virtual Learning
- 11.99287196
- English Language Learning
- 5.11152489
- Enterprise Learning & Skills
- 4.51442586
- Higher Education
- 19.91726659
- estimated_workera_revenue_included_once_oku
- 0.4282632
- volume_price_splits
内容を開く
- Assessment & Qualifications
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
- Virtual Learning
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
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0108374384
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.026
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0158415842
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.026
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
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
- 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
- 67.88918509
- ifrs_operating_profit_after_sbc_oku
- 14.452853181
- net_finance_expense_oku
- 0.253641236
- profit_before_tax_oku
- 14.199211946
- income_tax_expense_oku
- 3.620799046
- profit_after_tax_group_oku
- 10.578412899
- noncontrolling_profit_oku
- 0.040733511
- profit_attributable_to_parent_oku
- 10.537679388
- sbc_expense_already_in_operating_profit_oku
- 0.746781036
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 10.537679388
- nci_profit_oku
- 0.040733511
- depreciation_amortization_oku
- 9.300818357
- noncash_sbc_addback_oku
- 0.746781036
- capitalised_product_development_cash_oku
- 4.888021326
- software_investment_cash_oku
- 2.104564738
- ppe_maintenance_and_growth_cash_oku
- 0.882559406
- working_capital_and_other_timing_cash_use_oku
- 1.160094485
- cash_before_lease_and_sbc_funding_oku
- 11.590772338
- lease_principal_cash_paid_oku
- 1.391728294
- company_operating_owner_cash_after_lease_before_EBT_oku
- 10.199044043
- company_funded_EBT_purchase_oku
- 0.746781036
- owner_cash_after_EBT_cash_cost_oku
- 9.452263007
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 62.031929378
- sbc_equity_settled_credit_net_withholding_oku
- 0.522746725
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 2.100798882
- company_issuer_buybacks_paid_oku
- 1.7
- company_employee_trust_market_purchases_oku
- 0.746781036
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 68.556775573
- opening_nci_equity_oku
- 0.317952314
- nci_profit_oku
- 0.040733511
- nci_dividend_to_external_owners_oku
- 0.016293404
- closing_nci_equity_oku
- 0.342392421
- opening_cash_oku
- 14.303230352
- operating_cash_before_lease_oku
- 11.590772338
- lease_principal_cash_oku
- 1.391728294
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 19.950401072
- opening_financial_debt_oku
- 3.5
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.391728294
- assumed_new_lease_liabilities_noncash_oku
- 1.391728294
- 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
- -12.640401072
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 514190610.94636
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 483315507.27546
- opening_other_public_shares
- 28375103.6709
- cancelled_issuer_buyback_shares
- 9187625.63295
- company_funded_EBT_market_purchased_shares
- 4047348.75731
- closing_issued_shares
- 505152985.31341
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 470814460.30613
- closing_other_public_shares
- 31838525.00728
- closing_public_economic_shares
- 502652985.31341
- closing_old_holder_fraction_of_public
- 0.936659035284
- 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
- 483315507.27546
- issued_before
- 514190610.94636
- ebt_before
- 2500000
- div_id
FY2034_final
- issued_after
- 514190610.94636
- old_shares_after
- 483315507.27546
- 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
- 483315507.27546
- issued_before
- 514190610.94636
- ebt_before
- 2500000
- div_id
FY2034_final
- locked_old_shares
- 483315507.27546
- locked_public_shares
- 511690610.94636
- expected_payment_date
2035-05-04
- issued_after
- 514190610.94636
- old_shares_after
- 483315507.27546
- 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
- 483315507.27546
- issued_before
- 514190610.94636
- ebt_before
- 2500000
- div_id
FY2034_final
- issued_after
- 514190610.94636
- old_shares_after
- 483315507.27546
- 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
- -1.421890184
- parent_equity_delta_oku
- -1.421890184
- old_holder_cashflow_oku
- 1.3430412067
- old_shares_before
- 483315507.27546
- issued_before
- 514190610.94636
- ebt_before
- 2500000
- div_id
FY2034_final
- ex_date
2035-03-15
- locked_shares
- 483315507.27546
- paid_per_share_gbp
- 0.27788084315534
- issued_after
- 514190610.94636
- old_shares_after
- 483315507.27546
- 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
- -0.746781036
- parent_equity_delta_oku
- -0.746781036
- old_holder_cashflow_oku
- 0.705369314
- old_shares_before
- 483315507.27546
- issued_before
- 514190610.94636
- ebt_before
- 2500000
- purchased_shares
- 4047348.75731
- old_cohort_shares_sold
- 3822908.562153
- assumed_price_gbp
- 18.451117
- old_participation_ratio
- 0.944546366371
- issued_after
- 514190610.94636
- old_shares_after
- 479492598.71331
- ebt_after
- 6547348.7573104
- 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
- -1.7
- parent_equity_delta_oku
- -1.7
- old_holder_cashflow_oku
- 1.6057288228
- old_shares_before
- 479492598.71331
- issued_before
- 514190610.94636
- ebt_before
- 6547348.7573104
- purchased_shares
- 9187625.632946
- old_cohort_shares_sold
- 8678138.407175
- assumed_price_gbp
- 18.503148
- old_participation_ratio
- 0.944546366371
- issued_after
- 505002985.31341
- old_shares_after
- 470814460.30613
- ebt_after
- 6547348.7573104
- 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
- 470814460.30613
- issued_before
- 505002985.31341
- ebt_before
- 6547348.7573104
- div_id
FY2035_interim
- issued_after
- 505002985.31341
- old_shares_after
- 470814460.30613
- ebt_after
- 6547348.7573104
- 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
- 470814460.30613
- issued_before
- 505002985.31341
- ebt_before
- 6547348.7573104
- div_id
FY2035_interim
- locked_old_shares
- 470814460.30613
- locked_public_shares
- 498455636.5561
- expected_payment_date
2035-09-10
- issued_after
- 505002985.31341
- old_shares_after
- 470814460.30613
- ebt_after
- 6547348.7573104
- 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
- 470814460.30613
- issued_before
- 505002985.31341
- ebt_before
- 6547348.7573104
- div_id
FY2035_interim
- issued_after
- 505002985.31341
- old_shares_after
- 470814460.30613
- ebt_after
- 6547348.7573104
- 10
内容を開く
- 日付
2035-09-10
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.6789086984
- parent_equity_delta_oku
- -0.6789086984
- old_holder_cashflow_oku
- 0.6412607442
- old_shares_before
- 470814460.30613
- issued_before
- 505002985.31341
- ebt_before
- 6547348.7573104
- div_id
FY2035_interim
- ex_date
2035-08-09
- locked_shares
- 470814460.30613
- paid_per_share_gbp
- 0.13620243180104
- issued_after
- 505002985.31341
- old_shares_after
- 470814460.30613
- ebt_after
- 6547348.7573104
- 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
- 470814460.30613
- issued_before
- 505002985.31341
- ebt_before
- 6547348.7573104
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 505152985.31341
- old_shares_after
- 470814460.30613
- ebt_after
- 6547348.7573104
- 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
- 470814460.30613
- issued_before
- 505152985.31341
- ebt_before
- 6547348.7573104
- delivered_shares
- 4047348.75731
- equity_reclassification_only
- はい
- issued_after
- 505152985.31341
- old_shares_after
- 470814460.30613
- 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
- 0.27788084
- 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
- 0.27788084
- 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
- 0.27788084
- 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
- 1.3430412067
- 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
- 0.27788084
- 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
- 0.705369314
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.944546366371
- company_outflow_oku
- 0.746781036
- execution_price_gbp_assumed
- 18.451117
- 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
- 1.6057288228
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.944546366371
- company_outflow_oku
- 1.7
- execution_price_gbp_assumed
- 18.503148
- 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
- 0.13620243
- 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
- 0.13620243
- 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
- 0.13620243
- 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
- 0.6412607442
- 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
- 0.13620243
- 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
- 4047348.75731
- period_holder_cash_received_oku
- 4.295400088
- 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
- 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
- 23.38941656
- Virtual Learning
- 10.91929693
- English Language Learning
- 4.44981285
- Enterprise Learning & Skills
- 3.98459723
- Higher Education
- 18.64204455
- estimated_workera_revenue_included_once_oku
- 0.41849272
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0290640394
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.0445
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0556650246
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.0715
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0093596059
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.0245
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0143564356
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.0245
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.0852216749
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.1015
- 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
- 61.385168129
- ifrs_operating_profit_after_sbc_oku
- 13.320581484
- net_finance_expense_oku
- 0.157943123
- profit_before_tax_oku
- 13.162638361
- income_tax_expense_oku
- 3.356472782
- profit_after_tax_group_oku
- 9.806165579
- noncontrolling_profit_oku
- 0.036831101
- profit_attributable_to_parent_oku
- 9.769334478
- sbc_expense_already_in_operating_profit_oku
- 0.675236849
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 9.769334478
- nci_profit_oku
- 0.036831101
- depreciation_amortization_oku
- 8.409768034
- noncash_sbc_addback_oku
- 0.675236849
- capitalised_product_development_cash_oku
- 4.419732105
- software_investment_cash_oku
- 1.902940212
- ppe_maintenance_and_growth_cash_oku
- 0.798007186
- working_capital_and_other_timing_cash_use_oku
- 1.045027825
- cash_before_lease_and_sbc_funding_oku
- 10.725463133
- lease_principal_cash_paid_oku
- 1.258395947
- company_operating_owner_cash_after_lease_before_EBT_oku
- 9.467067187
- company_funded_EBT_purchase_oku
- 0.675236849
- owner_cash_after_EBT_cash_cost_oku
- 8.791830337
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 68.556775573
- sbc_equity_settled_credit_net_withholding_oku
- 0.472665795
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 2.186267036
- company_issuer_buybacks_paid_oku
- 1.444535519
- company_employee_trust_market_purchases_oku
- 0.675236849
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 74.504736441
- opening_nci_equity_oku
- 0.342392421
- nci_profit_oku
- 0.036831101
- nci_dividend_to_external_owners_oku
- 0.01473244
- closing_nci_equity_oku
- 0.364491081
- opening_cash_oku
- 19.950401072
- operating_cash_before_lease_oku
- 10.725463133
- lease_principal_cash_oku
- 1.258395947
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 25.108696414
- opening_financial_debt_oku
- 3.5
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.258395947
- assumed_new_lease_liabilities_noncash_oku
- 1.258395947
- 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
- -17.798696414
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 505152985.31341
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 470814460.30613
- opening_other_public_shares
- 31838525.00728
- cancelled_issuer_buyback_shares
- 7491662.18785
- company_funded_EBT_market_purchased_shares
- 3511794.34035
- closing_issued_shares
- 497811323.12556
- closing_consolidated_EBT_shares
- 6011794.34035
- closing_old_holder_shares
- 460507973.32964
- closing_other_public_shares
- 31291555.45557
- closing_public_economic_shares
- 491799528.78521
- closing_old_holder_fraction_of_public
- 0.9363733521
- 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
- 470814460.30613
- issued_before
- 505152985.31341
- ebt_before
- 2500000
- div_id
FY2035_final
- issued_after
- 505152985.31341
- old_shares_after
- 470814460.30613
- 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
- 470814460.30613
- issued_before
- 505152985.31341
- ebt_before
- 2500000
- div_id
FY2035_final
- locked_old_shares
- 470814460.30613
- locked_public_shares
- 502652985.31341
- expected_payment_date
2036-05-02
- issued_after
- 505152985.31341
- old_shares_after
- 470814460.30613
- 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
- 470814460.30613
- issued_before
- 505152985.31341
- ebt_before
- 2500000
- div_id
FY2035_final
- issued_after
- 505152985.31341
- old_shares_after
- 470814460.30613
- 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
- -1.4777893823
- parent_equity_delta_oku
- -1.4777893823
- old_holder_cashflow_oku
- 1.3841847771
- old_shares_before
- 470814460.30613
- issued_before
- 505152985.31341
- ebt_before
- 2500000
- div_id
FY2035_final
- ex_date
2036-03-20
- locked_shares
- 470814460.30613
- paid_per_share_gbp
- 0.29399793205835
- issued_after
- 505152985.31341
- old_shares_after
- 470814460.30613
- 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
- -0.6752368494
- parent_equity_delta_oku
- -0.6752368494
- old_holder_cashflow_oku
- 0.632466696
- old_shares_before
- 470814460.30613
- issued_before
- 505152985.31341
- ebt_before
- 2500000
- purchased_shares
- 3511794.34035
- old_cohort_shares_sold
- 3289353.898947
- assumed_price_gbp
- 19.227688
- old_participation_ratio
- 0.936659035284
- issued_after
- 505152985.31341
- old_shares_after
- 467525106.40719
- ebt_after
- 6011794.3403501
- 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
- -1.4445355191
- parent_equity_delta_oku
- -1.4445355191
- old_holder_cashflow_oku
- 1.3530372458
- old_shares_before
- 467525106.40719
- issued_before
- 505152985.31341
- ebt_before
- 6011794.3403501
- purchased_shares
- 7491662.187853
- old_cohort_shares_sold
- 7017133.077546
- assumed_price_gbp
- 19.281909
- old_participation_ratio
- 0.936659035284
- issued_after
- 497661323.12556
- old_shares_after
- 460507973.32964
- ebt_after
- 6011794.3403501
- 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
- 460507973.32964
- issued_before
- 497661323.12556
- ebt_before
- 6011794.3403501
- div_id
FY2036_interim
- issued_after
- 497661323.12556
- old_shares_after
- 460507973.32964
- ebt_after
- 6011794.3403501
- 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
- 460507973.32964
- issued_before
- 497661323.12556
- ebt_before
- 6011794.3403501
- div_id
FY2036_interim
- locked_old_shares
- 460507973.32964
- locked_public_shares
- 491649528.78521
- expected_payment_date
2036-09-08
- issued_after
- 497661323.12556
- old_shares_after
- 460507973.32964
- ebt_after
- 6011794.3403501
- 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
- 460507973.32964
- issued_before
- 497661323.12556
- ebt_before
- 6011794.3403501
- div_id
FY2036_interim
- issued_after
- 497661323.12556
- old_shares_after
- 460507973.32964
- ebt_after
- 6011794.3403501
- 10
内容を開く
- 日付
2036-09-08
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.7084776538
- parent_equity_delta_oku
- -0.7084776538
- old_holder_cashflow_oku
- 0.6636019957
- old_shares_before
- 460507973.32964
- issued_before
- 497661323.12556
- ebt_before
- 6011794.3403501
- div_id
FY2036_interim
- ex_date
2036-08-14
- locked_shares
- 460507973.32964
- paid_per_share_gbp
- 0.1441021728455
- issued_after
- 497661323.12556
- old_shares_after
- 460507973.32964
- ebt_after
- 6011794.3403501
- 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
- 460507973.32964
- issued_before
- 497661323.12556
- ebt_before
- 6011794.3403501
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 497811323.12556
- old_shares_after
- 460507973.32964
- ebt_after
- 6011794.3403501
- 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
- 0.29399793
- 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
- 0.29399793
- 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
- 0.29399793
- 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
- 1.3841847771
- 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
- 0.29399793
- 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
- 0.632466696
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.936659035284
- company_outflow_oku
- 0.6752368494
- execution_price_gbp_assumed
- 19.227688
- 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
- 1.3530372458
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.936659035284
- company_outflow_oku
- 1.4445355191
- execution_price_gbp_assumed
- 19.281909
- 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
- 0.14410217
- 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
- 0.14410217
- 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
- 0.14410217
- 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
- 0.6636019957
- 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
- 0.14410217
- 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
- 4.033290715
- 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
- 期間内の親会社利益合計（億）
- 77.078234419
- 営業利益
- 15.676311328437
- 純利益
- 11.497030286006
- equity_oku
- 74.504736441
- 売上高
- 72.241066029627
- 期間内株主受取
- 40.008333289
- 終価
- 165.670016189
- multiple
- 15.38895726102
- 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
- 460507973.32964
- end_public_shares
- 491799528.78521
- terminal_old_fraction
- 0.9363733521
- aggregate_holder_cashflow_oku
- 40.008333289
- terminal_old_cohort_mcap_oku
- 165.670016189
- terminal_full_public_equity_value_oku
- 176.9273077
- 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
- 76.820262074
- 2037_ifrs_operating_profit_after_sbc_oku
- 16.746817132
- 2037_operating_cash_tax_oku
- 4.270438369
- 2037_DA_addback_oku
- 10.524375904
- 2037_SBC_noncash_addback_oku
- 0.845022883
- 2037_product_dev_reinvestment_oku
- 5.531058869
- 2037_software_capex_oku
- 2.381428124
- 2037_ppe_capex_oku
- 0.998663407
- 2037_working_capital_reinvestment_oku
- 0.457919604
- 2037_cash_timing_normalization_oku
- 0.845022883
- 2037_cash_lease_principal_oku
- 1.574815373
- 2037_lease_interest_oku
- 0.17328
- 2037_company_funded_EBT_replenishment_oku
- 0.845022883
- 2037_employee_new_share_issue_shares
- 150000
- 2037_employee_subscription_price_gbp_assumed
- 8
- 2037_share_neutralisation_price_gbp_assumed
- 20.0685658
- 2037_additional_cash_to_neutralise_save_shares_oku
- 0.018102849
- 2037_sustainable_operating_FCFF_after_leases_and_SBC_compensation_oku
- 11.020463559
- capital_discount_rate
- 0.095
- terminal_perpetuity_growth
- 0.024
- operating_ev_oku
- 155.2177966
- financial_nonlease_net_debt_oku
- -22.358696414
- NCI_DCF_value_oku
- 0.649185313
- public_shareholders_value_company_oku
- 176.9273077
- old_cohort_fraction
- 0.9363733521
- old_cohort_terminal_mcap_oku
- 165.670016189
- market_PE_used
- いいえ
- post_2036_11_06_dividends_in_timed_cashflows
- いいえ
- discounted_pv_oku
- 92.561618194
- fair_price_gbp
- 15.4445576
- margin_of_safety_at_2026_11_06
- 0.16151693
- xirr_from_dated_cashflows
- 0.118254096205
- 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
- 61.385168129
- partial_2036_op_oku
- 13.320581484
- partial_2036_parent_net_oku
- 9.769334478
- 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)