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 |
中立（確率 40.0%）
公的認証の堀を維持し教育教材のAI競争は一部相殺。
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
- 23.670138330482
- 営業利益
- 未確認
- 2
内容を開く
- 名称
Virtual Learning
- 数量
- 1
- 価格・単価
- 10.481763070225
- 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
- 4.6243829677813
- 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
- 3.820128130418
- 営業利益
- 未確認
- 5
内容を開く
- 名称
Higher Education
- 数量
- 1
- 価格・単価
- 17.025584245852
- 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
- 0.85
- 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
- 12.990937
- 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
- 644261.856302
- 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
- 1.0596480121
- 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
- 0.4334439894
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998900029618
- company_outflow_oku
- 0.43392129
- execution_price_gbp_assumed
- 13.183694
- 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
- 1.0488450311
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998900029618
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 13.210394
- 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
- 0.08569
- 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
- 0.08569
- 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
- 0.08569
- 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
- 0.5033806966
- 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
- 0.08569
- 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
- 3291348.238207
- 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
- 0.184965
- 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
- 0.184965
- 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
- 0.184965
- 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
- 1.0865656499
- 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
- 0.184965
- 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
- 0.4520435208
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.993088743042
- company_outflow_oku
- 0.4551894521
- execution_price_gbp_assumed
- 13.580029
- 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
- 1.0427431802
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.993088743042
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 13.607532
- 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
- 0.08954605
- 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
- 0.08954605
- 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
- 0.08954605
- 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
- 0.5161901744
- 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
- 0.08954605
- 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
- 3351903.300913
- 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
- 0.19328842
- 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
- 0.19328842
- 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
- 0.19328842
- 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
- 1.1142153765
- 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
- 0.19328842
- 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
- 0.4711204199
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.987133427641
- company_outflow_oku
- 0.4772611348
- execution_price_gbp_assumed
- 13.987147
- 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
- 1.036490099
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.987133427641
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 14.015475
- 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
- 0.09357562
- 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
- 0.09357562
- 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
- 0.09357562
- 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
- 0.5293466598
- 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
- 0.09357562
- 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
- 3412140.635856
- 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
- 0.2019864
- 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
- 0.2019864
- 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
- 0.2019864
- 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
- 1.1426141314
- 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
- 0.2019864
- 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
- 0.4906699672
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.98103533361
- company_outflow_oku
- 0.5001552446
- execution_price_gbp_assumed
- 14.40647
- 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
- 1.0300871003
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.98103533361
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 14.435647
- 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
- 0.09778653
- 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
- 0.09778653
- 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
- 0.09778653
- 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
- 0.5428589771
- 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
- 0.09778653
- 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
- 3471740.39234
- 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
- 0.21107579
- 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
- 0.21107579
- 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
- 0.21107579
- 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
- 1.1717809628
- 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
- 0.21107579
- 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
- 0.5106867411
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.974796435561
- company_outflow_oku
- 0.523890653
- execution_price_gbp_assumed
- 14.838364
- 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
- 1.0235362573
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.974796435561
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 14.868415
- 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
- 0.10218692
- 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
- 0.10218692
- 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
- 0.10218692
- 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
- 0.5567361899
- 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
- 0.10218692
- 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
- 3530649.673501
- 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
- 0.2205742
- 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
- 0.2205742
- 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
- 0.2205742
- 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
- 1.2017354343
- 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
- 0.2205742
- 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
- 0.5311644179
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.968418978269
- company_outflow_oku
- 0.5484861716
- execution_price_gbp_assumed
- 15.284443
- 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
- 1.0168399272
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.968418978269
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 15.315397
- 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
- 0.10678533
- 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
- 0.10678533
- 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
- 0.10678533
- 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
- 0.5709884868
- 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
- 0.10678533
- 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
- 3588525.818702
- 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
- 0.23050004
- 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
- 0.23050004
- 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
- 0.23050004
- 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
- 1.2324995386
- 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
- 0.23050004
- 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
- 0.5520960652
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.961905986231
- company_outflow_oku
- 0.5739605254
- execution_price_gbp_assumed
- 15.742657
- 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
- 1.0100012855
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.961905986231
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 15.77454
- 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
- 0.11159067
- 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
- 0.11159067
- 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
- 0.11159067
- 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
- 0.5856246265
- 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
- 0.11159067
- 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
- 3645893.505031
- 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
- 0.24087254
- 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
- 0.24087254
- 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
- 0.24087254
- 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
- 1.2640921816
- 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
- 0.24087254
- 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
- 0.5734732984
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.955259736218
- company_outflow_oku
- 0.600332325
- execution_price_gbp_assumed
- 16.214609
- 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
- 1.003022723
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.955259736218
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 16.247448
- 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
- 0.11661225
- 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
- 0.11661225
- 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
- 0.11661225
- 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
- 0.6006544678
- 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
- 0.11661225
- 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
- 3702416.263666
- 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
- 0.25171181
- 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
- 0.25171181
- 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
- 0.25171181
- 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
- 1.296534644
- 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
- 0.25171181
- 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
- 0.5952871014
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.948483261605
- company_outflow_oku
- 0.6276200387
- execution_price_gbp_assumed
- 16.700709
- 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
- 0.9959074247
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.948483261605
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 16.734532
- 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
- 0.1218598
- 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
- 0.1218598
- 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
- 0.1218598
- 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
- 0.6160881624
- 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
- 0.1218598
- 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
- 3758044.164388
- 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
- 0.26303884
- 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
- 0.26303884
- 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
- 0.26303884
- 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
- 1.3298488383
- 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
- 0.26303884
- 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
- 0.5247297171
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.941579848045
- company_outflow_oku
- 0.5572864778
- execution_price_gbp_assumed
- 17.202775
- 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
- 0.840089889
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.941579848045
- company_outflow_oku
- 0.8922131148
- execution_price_gbp_assumed
- 17.237615
- 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
- 0.12734349
- 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
- 0.12734349
- 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
- 0.12734349
- 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
- 0.6337216254
- 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
- 0.12734349
- 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
base
- assumptions
内容を開く
- risk_state
forecast
- perpetuity_g
- 0.021
- capital_cost_k
- 0.095
- legacy_5_segment_initial_annual_growth
内容を開く
- Assessment & Qualifications
- 0.04
- Virtual Learning
- 0.061
- English Language Learning
- 0.023
- Enterprise Learning & Skills
- 0.018
- Higher Education
- 0.085
- annual_growth_drift
- 0.001
- ifrs_op_margin_2027
- 0.172
- ifrs_op_margin_2036
- 0.202
- ifrs_op_margin_2037
- 0.203
- dividend_growth
- 0.045
- company_buyback_annual_m_gbp
- 105
- employee_trust_annual_replenishment_to_revenue
- 0.011
- workera_close_modeled_date
2026-12-10
- workera_assumed_cash_price_m_gbp
- 85
- workera_2027_full_annual_sales_m_gbp_assumed
- 12
- 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
- 2.57715346
- Virtual Learning
- 0.93625972
- English Language Learning
- 0.59580164
- Enterprise Learning & Skills
- 0.47613651
- Higher Education
- 1.21481633
- estimated_workera_revenue_included_once_oku
- 0.00723288
- 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
- 5.800167659
- 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
- 0.85
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.01405
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 13.01
- closing_financial_debt_oku
- 12.99595
- 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
- 17.55595
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 14.30595
- 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
- 644261.8563
- closing_issued_shares
- 601830439
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 598671193.26824
- closing_other_public_shares
- 659245.73176
- closing_public_economic_shares
- 599330439
- closing_old_holder_fraction_of_public
- 0.998900029618
- 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
- -0.85
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 599315439
- issued_before
- 601830439
- ebt_before
- 2500000
- estimated_purchase_price_oku
- 0.85
- provisional_goodwill_oku
- 0.595
- provisional_net_identifiable_assets_oku
- 0.255
- 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
- 644261.856302
- old_cohort_shares_sold
- 644245.731762
- assumed_price_gbp
- 12.990937
- old_participation_ratio
- 0.99997497207
- issued_after
- 601830439
- old_shares_after
- 598671193.26824
- ebt_after
- 3144261.856302
- 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
- 598671193.26824
- issued_before
- 601830439
- ebt_before
- 3144261.856302
- delivered_shares
- 644261.856302
- equity_reclassification_only
- はい
- issued_after
- 601830439
- old_shares_after
- 598671193.26824
- 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
- 598671193.26824
- 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
- 598671193.26824
- 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
- 0.85
- 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
- 12.990937
- 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
- 644261.856302
- 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
- 17.368
- Virtual Learning
- 6.41905
- English Language Learning
- 3.93855
- Enterprise Learning & Skills
- 3.20454
- Higher Education
- 8.51725
- estimated_workera_revenue_included_once_oku
- 0.12
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0246305419
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.04
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.045320197
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.061
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0078817734
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.023
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0079207921
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.018
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
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
- 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
- 39.44739
- ifrs_operating_profit_after_sbc_oku
- 6.78495108
- net_finance_expense_oku
- 0.8890694
- profit_before_tax_oku
- 5.89588168
- income_tax_expense_oku
- 1.503449828
- profit_after_tax_group_oku
- 4.392431852
- noncontrolling_profit_oku
- 0.023668434
- profit_attributable_to_parent_oku
- 4.368763418
- sbc_expense_already_in_operating_profit_oku
- 0.43392129
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 4.368763418
- nci_profit_oku
- 0.023668434
- depreciation_amortization_oku
- 5.40429243
- noncash_sbc_addback_oku
- 0.43392129
- capitalised_product_development_cash_oku
- 2.84021208
- software_investment_cash_oku
- 1.22286909
- ppe_maintenance_and_growth_cash_oku
- 0.51281607
- working_capital_and_other_timing_cash_use_oku
- 0.75883941
- cash_before_lease_and_sbc_funding_oku
- 4.895908922
- lease_principal_cash_paid_oku
- 0.808671495
- company_operating_owner_cash_after_lease_before_EBT_oku
- 4.087237427
- company_funded_EBT_purchase_oku
- 0.43392129
- owner_cash_after_EBT_cash_cost_oku
- 3.653316137
- 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
- 0.303744903
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.564749887
- company_issuer_buybacks_paid_oku
- 1.05
- company_employee_trust_market_purchases_oku
- 0.43392129
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 36.779887143
- opening_nci_equity_oku
- 0.17
- nci_profit_oku
- 0.023668434
- nci_dividend_to_external_owners_oku
- 0.009467374
- closing_nci_equity_oku
- 0.18420106
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 4.895908922
- lease_principal_cash_oku
- 0.808671495
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 1.041098876
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 12.99595
- closing_financial_debt_oku
- 11.954851124
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.808671495
- assumed_new_lease_liabilities_noncash_oku
- 0.808671495
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 16.514851124
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 13.264851124
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 601830439
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 598671193.26824
- opening_other_public_shares
- 659245.73176
- cancelled_issuer_buyback_shares
- 7948286.53205
- company_funded_EBT_market_purchased_shares
- 3291348.23821
- closing_issued_shares
- 594032152.46795
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 587443921.76333
- closing_other_public_shares
- 4088230.70462
- closing_public_economic_shares
- 591532152.46795
- closing_old_holder_fraction_of_public
- 0.993088743042
- 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
- 598671193.26824
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- issued_after
- 601830439
- old_shares_after
- 598671193.26824
- 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
- 598671193.26824
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- locked_old_shares
- 598671193.26824
- locked_public_shares
- 599330439
- expected_payment_date
2027-05-07
- issued_after
- 601830439
- old_shares_after
- 598671193.26824
- 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
- 598671193.26824
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- issued_after
- 601830439
- old_shares_after
- 598671193.26824
- 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
- 1.0596480121
- old_shares_before
- 598671193.26824
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- ex_date
2027-03-18
- locked_shares
- 598671193.26824
- paid_per_share_gbp
- 0.177
- issued_after
- 601830439
- old_shares_after
- 598671193.26824
- 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
- -0.43392129
- parent_equity_delta_oku
- -0.43392129
- old_holder_cashflow_oku
- 0.4334439894
- old_shares_before
- 598671193.26824
- issued_before
- 601830439
- ebt_before
- 2500000
- purchased_shares
- 3291348.238207
- old_cohort_shares_sold
- 3287727.852629
- assumed_price_gbp
- 13.183694
- old_participation_ratio
- 0.998900029618
- issued_after
- 601830439
- old_shares_after
- 595383465.41561
- ebt_after
- 5791348.2382071
- 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
- -1.05
- parent_equity_delta_oku
- -1.05
- old_holder_cashflow_oku
- 1.0488450311
- old_shares_before
- 595383465.41561
- issued_before
- 601830439
- ebt_before
- 5791348.2382071
- purchased_shares
- 7948286.532046
- old_cohort_shares_sold
- 7939543.652276
- assumed_price_gbp
- 13.210394
- old_participation_ratio
- 0.998900029618
- issued_after
- 593882152.46795
- old_shares_after
- 587443921.76333
- ebt_after
- 5791348.2382071
- 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
- 587443921.76333
- issued_before
- 593882152.46795
- ebt_before
- 5791348.2382071
- div_id
FY2027_interim
- issued_after
- 593882152.46795
- old_shares_after
- 587443921.76333
- ebt_after
- 5791348.2382071
- 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
- 587443921.76333
- issued_before
- 593882152.46795
- ebt_before
- 5791348.2382071
- div_id
FY2027_interim
- locked_old_shares
- 587443921.76333
- locked_public_shares
- 588090804.22975
- expected_payment_date
2027-09-13
- issued_after
- 593882152.46795
- old_shares_after
- 587443921.76333
- ebt_after
- 5791348.2382071
- 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
- 587443921.76333
- issued_before
- 593882152.46795
- ebt_before
- 5791348.2382071
- div_id
FY2027_interim
- issued_after
- 593882152.46795
- old_shares_after
- 587443921.76333
- ebt_after
- 5791348.2382071
- 10
内容を開く
- 日付
2027-09-13
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5039350101
- parent_equity_delta_oku
- -0.5039350101
- old_holder_cashflow_oku
- 0.5033806966
- old_shares_before
- 587443921.76333
- issued_before
- 593882152.46795
- ebt_before
- 5791348.2382071
- div_id
FY2027_interim
- ex_date
2027-08-12
- locked_shares
- 587443921.76333
- paid_per_share_gbp
- 0.08569
- issued_after
- 593882152.46795
- old_shares_after
- 587443921.76333
- ebt_after
- 5791348.2382071
- 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
- 587443921.76333
- issued_before
- 593882152.46795
- ebt_before
- 5791348.2382071
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 594032152.46795
- old_shares_after
- 587443921.76333
- ebt_after
- 5791348.2382071
- 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
- 587443921.76333
- issued_before
- 594032152.46795
- ebt_before
- 5791348.2382071
- delivered_shares
- 3291348.238207
- equity_reclassification_only
- はい
- issued_after
- 594032152.46795
- old_shares_after
- 587443921.76333
- 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
- 1.0596480121
- 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
- 0.4334439894
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998900029618
- company_outflow_oku
- 0.43392129
- execution_price_gbp_assumed
- 13.183694
- 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
- 1.0488450311
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998900029618
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 13.210394
- 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
- 0.08569
- 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
- 0.08569
- 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
- 0.08569
- 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
- 0.5033806966
- 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
- 0.08569
- 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
- 3291348.238207
- period_holder_cash_received_oku
- 3.045317729
- 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
- 18.045352
- Virtual Learning
- 6.804193
- English Language Learning
- 4.0251981
- Enterprise Learning & Skills
- 3.27341718
- Higher Education
- 9.232699
- estimated_workera_revenue_included_once_oku
- 0.1344
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0236453202
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.039
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0443349754
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.06
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0068965517
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.022
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0069306931
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.017
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.0679802956
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.084
- 計算式
(1+volume_mix)*(1+net_price)-1
- reporting_remap_warning
2027 4 segment reporting: legacy 5 units are analytical bridges, not announced audited 2027 numbers
- income
内容を開く
- 売上高
- 41.38085928
- ifrs_operating_profit_after_sbc_oku
- 7.255443994
- net_finance_expense_oku
- 0.834932258
- profit_before_tax_oku
- 6.420511735
- income_tax_expense_oku
- 1.637230493
- profit_after_tax_group_oku
- 4.783281243
- noncontrolling_profit_oku
- 0.024828516
- profit_attributable_to_parent_oku
- 4.758452727
- sbc_expense_already_in_operating_profit_oku
- 0.455189452
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 4.758452727
- nci_profit_oku
- 0.024828516
- depreciation_amortization_oku
- 5.669177721
- noncash_sbc_addback_oku
- 0.455189452
- capitalised_product_development_cash_oku
- 2.979421868
- software_investment_cash_oku
- 1.282806638
- ppe_maintenance_and_growth_cash_oku
- 0.537951171
- working_capital_and_other_timing_cash_use_oku
- 0.782346304
- cash_before_lease_and_sbc_funding_oku
- 5.325122435
- lease_principal_cash_paid_oku
- 0.848307615
- company_operating_owner_cash_after_lease_before_EBT_oku
- 4.47681482
- company_funded_EBT_purchase_oku
- 0.455189452
- owner_cash_after_EBT_cash_cost_oku
- 4.021625368
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 36.779887143
- sbc_equity_settled_credit_net_withholding_oku
- 0.318632616
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.613909971
- company_issuer_buybacks_paid_oku
- 1.05
- company_employee_trust_market_purchases_oku
- 0.455189452
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 38.749873064
- opening_nci_equity_oku
- 0.18420106
- nci_profit_oku
- 0.024828516
- nci_dividend_to_external_owners_oku
- 0.009931406
- closing_nci_equity_oku
- 0.19909817
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 5.325122435
- lease_principal_cash_oku
- 0.848307615
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 1.359783991
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 11.954851124
- closing_financial_debt_oku
- 10.595067133
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.848307615
- assumed_new_lease_liabilities_noncash_oku
- 0.848307615
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 15.155067133
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 11.905067133
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 594032152.46795
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 587443921.76333
- opening_other_public_shares
- 4088230.70462
- cancelled_issuer_buyback_shares
- 7716314.67955
- company_funded_EBT_market_purchased_shares
- 3351903.30091
- closing_issued_shares
- 586465837.78841
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 576452199.08141
- closing_other_public_shares
- 7513638.707
- closing_public_economic_shares
- 583965837.78841
- closing_old_holder_fraction_of_public
- 0.987133427641
- 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
- 587443921.76333
- issued_before
- 594032152.46795
- ebt_before
- 2500000
- div_id
FY2027_final
- issued_after
- 594032152.46795
- old_shares_after
- 587443921.76333
- 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
- 587443921.76333
- issued_before
- 594032152.46795
- ebt_before
- 2500000
- div_id
FY2027_final
- locked_old_shares
- 587443921.76333
- locked_public_shares
- 591532152.46795
- expected_payment_date
2028-05-05
- issued_after
- 594032152.46795
- old_shares_after
- 587443921.76333
- 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
- 587443921.76333
- issued_before
- 594032152.46795
- ebt_before
- 2500000
- div_id
FY2027_final
- issued_after
- 594032152.46795
- old_shares_after
- 587443921.76333
- 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
- -1.0941274458
- parent_equity_delta_oku
- -1.0941274458
- old_holder_cashflow_oku
- 1.0865656499
- old_shares_before
- 587443921.76333
- issued_before
- 594032152.46795
- ebt_before
- 2500000
- div_id
FY2027_final
- ex_date
2028-03-16
- locked_shares
- 587443921.76333
- paid_per_share_gbp
- 0.184965
- issued_after
- 594032152.46795
- old_shares_after
- 587443921.76333
- 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
- -0.4551894521
- parent_equity_delta_oku
- -0.4551894521
- old_holder_cashflow_oku
- 0.4520435208
- old_shares_before
- 587443921.76333
- issued_before
- 594032152.46795
- ebt_before
- 2500000
- purchased_shares
- 3351903.300913
- old_cohort_shares_sold
- 3328737.435902
- assumed_price_gbp
- 13.580029
- old_participation_ratio
- 0.993088743042
- issued_after
- 594032152.46795
- old_shares_after
- 584115184.32743
- ebt_after
- 5851903.3009129
- 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
- -1.05
- parent_equity_delta_oku
- -1.05
- old_holder_cashflow_oku
- 1.0427431802
- old_shares_before
- 584115184.32743
- issued_before
- 594032152.46795
- ebt_before
- 5851903.3009129
- purchased_shares
- 7716314.679545
- old_cohort_shares_sold
- 7662985.246026
- assumed_price_gbp
- 13.607532
- old_participation_ratio
- 0.993088743042
- issued_after
- 586315837.78841
- old_shares_after
- 576452199.08141
- ebt_after
- 5851903.3009129
- 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
- 576452199.08141
- issued_before
- 586315837.78841
- ebt_before
- 5851903.3009129
- div_id
FY2028_interim
- issued_after
- 586315837.78841
- old_shares_after
- 576452199.08141
- ebt_after
- 5851903.3009129
- 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
- 576452199.08141
- issued_before
- 586315837.78841
- ebt_before
- 5851903.3009129
- div_id
FY2028_interim
- locked_old_shares
- 576452199.08141
- locked_public_shares
- 580463934.4875
- expected_payment_date
2028-09-11
- issued_after
- 586315837.78841
- old_shares_after
- 576452199.08141
- ebt_after
- 5851903.3009129
- 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
- 576452199.08141
- issued_before
- 586315837.78841
- ebt_before
- 5851903.3009129
- div_id
FY2028_interim
- issued_after
- 586315837.78841
- old_shares_after
- 576452199.08141
- ebt_after
- 5851903.3009129
- 10
内容を開く
- 日付
2028-09-11
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.519782525
- parent_equity_delta_oku
- -0.519782525
- old_holder_cashflow_oku
- 0.5161901744
- old_shares_before
- 576452199.08141
- issued_before
- 586315837.78841
- ebt_before
- 5851903.3009129
- div_id
FY2028_interim
- ex_date
2028-08-10
- locked_shares
- 576452199.08141
- paid_per_share_gbp
- 0.08954605
- issued_after
- 586315837.78841
- old_shares_after
- 576452199.08141
- ebt_after
- 5851903.3009129
- 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
- 576452199.08141
- issued_before
- 586315837.78841
- ebt_before
- 5851903.3009129
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 586465837.78841
- old_shares_after
- 576452199.08141
- ebt_after
- 5851903.3009129
- 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
- 576452199.08141
- issued_before
- 586465837.78841
- ebt_before
- 5851903.3009129
- delivered_shares
- 3351903.300913
- equity_reclassification_only
- はい
- issued_after
- 586465837.78841
- old_shares_after
- 576452199.08141
- 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
- 0.184965
- 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
- 0.184965
- 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
- 0.184965
- 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
- 1.0865656499
- 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
- 0.184965
- 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
- 0.4520435208
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.993088743042
- company_outflow_oku
- 0.4551894521
- execution_price_gbp_assumed
- 13.580029
- 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
- 1.0427431802
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.993088743042
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 13.607532
- 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
- 0.08954605
- 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
- 0.08954605
- 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
- 0.08954605
- 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
- 0.5161901744
- 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
- 0.08954605
- 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
- 3351903.300913
- period_holder_cash_received_oku
- 3.097542525
- 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
- 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
- 18.73107538
- Virtual Learning
- 7.20564039
- English Language Learning
- 4.10972726
- Enterprise Learning & Skills
- 3.34191985
- Higher Education
- 9.99901302
- estimated_workera_revenue_included_once_oku
- 0.150528
- volume_price_splits
内容を開く
- Assessment & Qualifications
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
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0433497537
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.059
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.00591133
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.021
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.0059405941
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.016
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.0669950739
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.083
- 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
- 43.387375895
- ifrs_operating_profit_after_sbc_oku
- 7.751877827
- net_finance_expense_oku
- 0.764223491
- profit_before_tax_oku
- 6.987654336
- income_tax_expense_oku
- 1.781851856
- profit_after_tax_group_oku
- 5.20580248
- noncontrolling_profit_oku
- 0.026032426
- profit_attributable_to_parent_oku
- 5.179770055
- sbc_expense_already_in_operating_profit_oku
- 0.477261135
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 5.179770055
- nci_profit_oku
- 0.026032426
- depreciation_amortization_oku
- 5.944070498
- noncash_sbc_addback_oku
- 0.477261135
- capitalised_product_development_cash_oku
- 3.123891064
- software_investment_cash_oku
- 1.345008653
- ppe_maintenance_and_growth_cash_oku
- 0.564035887
- working_capital_and_other_timing_cash_use_oku
- 0.818107507
- cash_before_lease_and_sbc_funding_oku
- 5.776091002
- lease_principal_cash_paid_oku
- 0.889441206
- company_operating_owner_cash_after_lease_before_EBT_oku
- 4.886649796
- company_funded_EBT_purchase_oku
- 0.477261135
- owner_cash_after_EBT_cash_cost_oku
- 4.409388661
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 38.749873064
- sbc_equity_settled_credit_net_withholding_oku
- 0.334082794
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.664984682
- company_issuer_buybacks_paid_oku
- 1.05
- company_employee_trust_market_purchases_oku
- 0.477261135
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 41.083480096
- opening_nci_equity_oku
- 0.19909817
- nci_profit_oku
- 0.026032426
- nci_dividend_to_external_owners_oku
- 0.01041297
- closing_nci_equity_oku
- 0.214717625
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 5.776091002
- lease_principal_cash_oku
- 0.889441206
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 1.695991009
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 10.595067133
- closing_financial_debt_oku
- 8.899076125
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.889441206
- assumed_new_lease_liabilities_noncash_oku
- 0.889441206
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 13.459076125
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 10.209076125
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 586465837.78841
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 576452199.08141
- opening_other_public_shares
- 7513638.707
- cancelled_issuer_buyback_shares
- 7491719.22021
- company_funded_EBT_market_purchased_shares
- 3412140.63586
- closing_issued_shares
- 579124118.5682
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 565688634.52717
- closing_other_public_shares
- 10935484.04103
- closing_public_economic_shares
- 576624118.5682
- closing_old_holder_fraction_of_public
- 0.98103533361
- 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
- 576452199.08141
- issued_before
- 586465837.78841
- ebt_before
- 2500000
- div_id
FY2028_final
- issued_after
- 586465837.78841
- old_shares_after
- 576452199.08141
- 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
- 576452199.08141
- issued_before
- 586465837.78841
- ebt_before
- 2500000
- div_id
FY2028_final
- locked_old_shares
- 576452199.08141
- locked_public_shares
- 583965837.78841
- expected_payment_date
2029-05-04
- issued_after
- 586465837.78841
- old_shares_after
- 576452199.08141
- 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
- 576452199.08141
- issued_before
- 586465837.78841
- ebt_before
- 2500000
- div_id
FY2028_final
- issued_after
- 586465837.78841
- old_shares_after
- 576452199.08141
- 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
- -1.1287383704
- parent_equity_delta_oku
- -1.1287383704
- old_holder_cashflow_oku
- 1.1142153765
- old_shares_before
- 576452199.08141
- issued_before
- 586465837.78841
- ebt_before
- 2500000
- div_id
FY2028_final
- ex_date
2029-03-15
- locked_shares
- 576452199.08141
- paid_per_share_gbp
- 0.193288425
- issued_after
- 586465837.78841
- old_shares_after
- 576452199.08141
- 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
- -0.4772611348
- parent_equity_delta_oku
- -0.4772611348
- old_holder_cashflow_oku
- 0.4711204199
- old_shares_before
- 576452199.08141
- issued_before
- 586465837.78841
- ebt_before
- 2500000
- purchased_shares
- 3412140.635856
- old_cohort_shares_sold
- 3368238.081466
- assumed_price_gbp
- 13.987147
- old_participation_ratio
- 0.987133427641
- issued_after
- 586465837.78841
- old_shares_after
- 573083960.99994
- ebt_after
- 5912140.6358556
- 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
- -1.05
- parent_equity_delta_oku
- -1.05
- old_holder_cashflow_oku
- 1.036490099
- old_shares_before
- 573083960.99994
- issued_before
- 586465837.78841
- ebt_before
- 5912140.6358556
- purchased_shares
- 7491719.220206
- old_cohort_shares_sold
- 7395326.472767
- assumed_price_gbp
- 14.015475
- old_participation_ratio
- 0.987133427641
- issued_after
- 578974118.5682
- old_shares_after
- 565688634.52717
- ebt_after
- 5912140.6358556
- 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
- 565688634.52717
- issued_before
- 578974118.5682
- ebt_before
- 5912140.6358556
- div_id
FY2029_interim
- issued_after
- 578974118.5682
- old_shares_after
- 565688634.52717
- ebt_after
- 5912140.6358556
- 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
- 565688634.52717
- issued_before
- 578974118.5682
- ebt_before
- 5912140.6358556
- div_id
FY2029_interim
- locked_old_shares
- 565688634.52717
- locked_public_shares
- 573061977.93235
- expected_payment_date
2029-09-10
- issued_after
- 578974118.5682
- old_shares_after
- 565688634.52717
- ebt_after
- 5912140.6358556
- 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
- 565688634.52717
- issued_before
- 578974118.5682
- ebt_before
- 5912140.6358556
- div_id
FY2029_interim
- issued_after
- 578974118.5682
- old_shares_after
- 565688634.52717
- ebt_after
- 5912140.6358556
- 10
内容を開く
- 日付
2029-09-10
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5362463117
- parent_equity_delta_oku
- -0.5362463117
- old_holder_cashflow_oku
- 0.5293466598
- old_shares_before
- 565688634.52717
- issued_before
- 578974118.5682
- ebt_before
- 5912140.6358556
- div_id
FY2029_interim
- ex_date
2029-08-09
- locked_shares
- 565688634.52717
- paid_per_share_gbp
- 0.09357562225
- issued_after
- 578974118.5682
- old_shares_after
- 565688634.52717
- ebt_after
- 5912140.6358556
- 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
- 565688634.52717
- issued_before
- 578974118.5682
- ebt_before
- 5912140.6358556
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 579124118.5682
- old_shares_after
- 565688634.52717
- ebt_after
- 5912140.6358556
- 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
- 565688634.52717
- issued_before
- 579124118.5682
- ebt_before
- 5912140.6358556
- delivered_shares
- 3412140.635856
- equity_reclassification_only
- はい
- issued_after
- 579124118.5682
- old_shares_after
- 565688634.52717
- 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
- 0.19328842
- 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
- 0.19328842
- 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
- 0.19328842
- 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
- 1.1142153765
- 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
- 0.19328842
- 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
- 0.4711204199
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.987133427641
- company_outflow_oku
- 0.4772611348
- execution_price_gbp_assumed
- 13.987147
- 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
- 1.036490099
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.987133427641
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 14.015475
- 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
- 0.09357562
- 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
- 0.09357562
- 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
- 0.09357562
- 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
- 0.5293466598
- 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
- 0.09357562
- 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
- 3412140.635856
- period_holder_cash_received_oku
- 3.151172555
- 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
- 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
- 19.42412516
- Virtual Learning
- 7.62356753
- English Language Learning
- 4.19192181
- Enterprise Learning & Skills
- 3.41011201
- Higher Education
- 10.81893208
- estimated_workera_revenue_included_once_oku
- 0.16859136
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0216748768
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.037
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.042364532
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.058
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0049261084
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.02
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.004950495
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.015
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
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
- 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
- 45.468658597
- ifrs_operating_profit_after_sbc_oku
- 8.275295865
- net_finance_expense_oku
- 0.676031958
- profit_before_tax_oku
- 7.599263906
- income_tax_expense_oku
- 1.937812296
- profit_after_tax_group_oku
- 5.66145161
- noncontrolling_profit_oku
- 0.027281195
- profit_attributable_to_parent_oku
- 5.634170415
- sbc_expense_already_in_operating_profit_oku
- 0.500155245
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 5.634170415
- nci_profit_oku
- 0.027281195
- depreciation_amortization_oku
- 6.229206228
- noncash_sbc_addback_oku
- 0.500155245
- capitalised_product_development_cash_oku
- 3.273743419
- software_investment_cash_oku
- 1.409528416
- ppe_maintenance_and_growth_cash_oku
- 0.591092562
- working_capital_and_other_timing_cash_use_oku
- 0.855095904
- cash_before_lease_and_sbc_funding_oku
- 6.261352781
- lease_principal_cash_paid_oku
- 0.932107501
- company_operating_owner_cash_after_lease_before_EBT_oku
- 5.32924528
- company_funded_EBT_purchase_oku
- 0.500155245
- owner_cash_after_EBT_cash_cost_oku
- 4.829090035
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 41.083480096
- sbc_equity_settled_credit_net_withholding_oku
- 0.350108671
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.718055457
- company_issuer_buybacks_paid_oku
- 1.05
- company_employee_trust_market_purchases_oku
- 0.500155245
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 43.811548481
- opening_nci_equity_oku
- 0.214717625
- nci_profit_oku
- 0.027281195
- nci_dividend_to_external_owners_oku
- 0.010912478
- closing_nci_equity_oku
- 0.231086342
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 6.261352781
- lease_principal_cash_oku
- 0.932107501
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 2.0621221
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 8.899076125
- closing_financial_debt_oku
- 6.836954024
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.932107501
- assumed_new_lease_liabilities_noncash_oku
- 0.932107501
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 11.396954024
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 8.146954024
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 579124118.5682
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 565688634.52717
- opening_other_public_shares
- 10935484.04103
- cancelled_issuer_buyback_shares
- 7273660.9645
- company_funded_EBT_market_purchased_shares
- 3471740.39234
- closing_issued_shares
- 572000457.6037
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 555147016.12229
- closing_other_public_shares
- 14353441.48141
- closing_public_economic_shares
- 569500457.6037
- closing_old_holder_fraction_of_public
- 0.974796435561
- 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
- 565688634.52717
- issued_before
- 579124118.5682
- ebt_before
- 2500000
- div_id
FY2029_final
- issued_after
- 579124118.5682
- old_shares_after
- 565688634.52717
- 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
- 565688634.52717
- issued_before
- 579124118.5682
- ebt_before
- 2500000
- div_id
FY2029_final
- locked_old_shares
- 565688634.52717
- locked_public_shares
- 576624118.5682
- expected_payment_date
2030-05-03
- issued_after
- 579124118.5682
- old_shares_after
- 565688634.52717
- 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
- 565688634.52717
- issued_before
- 579124118.5682
- ebt_before
- 2500000
- div_id
FY2029_final
- issued_after
- 579124118.5682
- old_shares_after
- 565688634.52717
- 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
- -1.1647023224
- parent_equity_delta_oku
- -1.1647023224
- old_holder_cashflow_oku
- 1.1426141314
- old_shares_before
- 565688634.52717
- issued_before
- 579124118.5682
- ebt_before
- 2500000
- div_id
FY2029_final
- ex_date
2030-03-21
- locked_shares
- 565688634.52717
- paid_per_share_gbp
- 0.201986404125
- issued_after
- 579124118.5682
- old_shares_after
- 565688634.52717
- 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
- -0.5001552446
- parent_equity_delta_oku
- -0.5001552446
- old_holder_cashflow_oku
- 0.4906699672
- old_shares_before
- 565688634.52717
- issued_before
- 579124118.5682
- ebt_before
- 2500000
- purchased_shares
- 3471740.39234
- old_cohort_shares_sold
- 3405899.994006
- assumed_price_gbp
- 14.40647
- old_participation_ratio
- 0.98103533361
- issued_after
- 579124118.5682
- old_shares_after
- 562282734.53317
- ebt_after
- 5971740.3923396
- 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
- -1.05
- parent_equity_delta_oku
- -1.05
- old_holder_cashflow_oku
- 1.0300871003
- old_shares_before
- 562282734.53317
- issued_before
- 579124118.5682
- ebt_before
- 5971740.3923396
- purchased_shares
- 7273660.9645
- old_cohort_shares_sold
- 7135718.410874
- assumed_price_gbp
- 14.435647
- old_participation_ratio
- 0.98103533361
- issued_after
- 571850457.6037
- old_shares_after
- 555147016.12229
- ebt_after
- 5971740.3923396
- 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
- 555147016.12229
- issued_before
- 571850457.6037
- ebt_before
- 5971740.3923396
- div_id
FY2030_interim
- issued_after
- 571850457.6037
- old_shares_after
- 555147016.12229
- ebt_after
- 5971740.3923396
- 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
- 555147016.12229
- issued_before
- 571850457.6037
- ebt_before
- 5971740.3923396
- div_id
FY2030_interim
- locked_old_shares
- 555147016.12229
- locked_public_shares
- 565878717.21136
- expected_payment_date
2030-09-09
- issued_after
- 571850457.6037
- old_shares_after
- 555147016.12229
- ebt_after
- 5971740.3923396
- 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
- 555147016.12229
- issued_before
- 571850457.6037
- ebt_before
- 5971740.3923396
- div_id
FY2030_interim
- issued_after
- 571850457.6037
- old_shares_after
- 555147016.12229
- ebt_after
- 5971740.3923396
- 10
内容を開く
- 日付
2030-09-09
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5533531347
- parent_equity_delta_oku
- -0.5533531347
- old_holder_cashflow_oku
- 0.5428589771
- old_shares_before
- 555147016.12229
- issued_before
- 571850457.6037
- ebt_before
- 5971740.3923396
- div_id
FY2030_interim
- ex_date
2030-08-08
- locked_shares
- 555147016.12229
- paid_per_share_gbp
- 0.09778652525125
- issued_after
- 571850457.6037
- old_shares_after
- 555147016.12229
- ebt_after
- 5971740.3923396
- 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
- 555147016.12229
- issued_before
- 571850457.6037
- ebt_before
- 5971740.3923396
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 572000457.6037
- old_shares_after
- 555147016.12229
- ebt_after
- 5971740.3923396
- 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
- 555147016.12229
- issued_before
- 572000457.6037
- ebt_before
- 5971740.3923396
- delivered_shares
- 3471740.39234
- equity_reclassification_only
- はい
- issued_after
- 572000457.6037
- old_shares_after
- 555147016.12229
- 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
- 0.2019864
- 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
- 0.2019864
- 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
- 0.2019864
- 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
- 1.1426141314
- 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
- 0.2019864
- 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
- 0.4906699672
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.98103533361
- company_outflow_oku
- 0.5001552446
- execution_price_gbp_assumed
- 14.40647
- 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
- 1.0300871003
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.98103533361
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 14.435647
- 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
- 0.09778653
- 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
- 0.09778653
- 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
- 0.09778653
- 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
- 0.5428589771
- 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
- 0.09778653
- 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
- 3471740.39234
- period_holder_cash_received_oku
- 3.206230176
- 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
- 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
- 20.12339367
- Virtual Learning
- 8.05811088
- English Language Learning
- 4.27156832
- Enterprise Learning & Skills
- 3.47808454
- Higher Education
- 11.69526558
- estimated_workera_revenue_included_once_oku
- 0.18882232
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0206896552
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.036
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0413793103
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.057
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0039408867
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.019
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.003960396
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.014
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.0650246305
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.081
- 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
- 47.626422996
- ifrs_operating_profit_after_sbc_oku
- 8.826763729
- net_finance_expense_oku
- 0.568801609
- profit_before_tax_oku
- 8.257962119
- income_tax_expense_oku
- 2.10578034
- profit_after_tax_group_oku
- 6.152181779
- noncontrolling_profit_oku
- 0.028575854
- profit_attributable_to_parent_oku
- 6.123605925
- sbc_expense_already_in_operating_profit_oku
- 0.523890653
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 6.123605925
- nci_profit_oku
- 0.028575854
- depreciation_amortization_oku
- 6.524819951
- noncash_sbc_addback_oku
- 0.523890653
- capitalised_product_development_cash_oku
- 3.429102456
- software_investment_cash_oku
- 1.476419113
- ppe_maintenance_and_growth_cash_oku
- 0.619143499
- working_capital_and_other_timing_cash_use_oku
- 0.893335184
- cash_before_lease_and_sbc_funding_oku
- 6.782892131
- lease_principal_cash_paid_oku
- 0.976341671
- company_operating_owner_cash_after_lease_before_EBT_oku
- 5.806550459
- company_funded_EBT_purchase_oku
- 0.523890653
- owner_cash_after_EBT_cash_cost_oku
- 5.282659807
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 43.811548481
- sbc_equity_settled_credit_net_withholding_oku
- 0.366723457
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.773208323
- company_issuer_buybacks_paid_oku
- 1.05
- company_employee_trust_market_purchases_oku
- 0.523890653
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 46.966778887
- opening_nci_equity_oku
- 0.231086342
- nci_profit_oku
- 0.028575854
- nci_dividend_to_external_owners_oku
- 0.011430342
- closing_nci_equity_oku
- 0.248231854
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 6.782892131
- lease_principal_cash_oku
- 0.976341671
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 2.460021142
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 6.836954024
- closing_financial_debt_oku
- 4.376932882
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.976341671
- assumed_new_lease_liabilities_noncash_oku
- 0.976341671
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 8.936932882
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 5.686932882
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 572000457.6037
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 555147016.12229
- opening_other_public_shares
- 14353441.48141
- cancelled_issuer_buyback_shares
- 7061949.63685
- company_funded_EBT_market_purchased_shares
- 3530649.6735
- closing_issued_shares
- 565088507.96686
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 544821388.07124
- closing_other_public_shares
- 17767119.89561
- closing_public_economic_shares
- 562588507.96686
- closing_old_holder_fraction_of_public
- 0.968418978269
- 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
- 555147016.12229
- issued_before
- 572000457.6037
- ebt_before
- 2500000
- div_id
FY2030_final
- issued_after
- 572000457.6037
- old_shares_after
- 555147016.12229
- 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
- 555147016.12229
- issued_before
- 572000457.6037
- ebt_before
- 2500000
- div_id
FY2030_final
- locked_old_shares
- 555147016.12229
- locked_public_shares
- 569500457.6037
- expected_payment_date
2031-05-02
- issued_after
- 572000457.6037
- old_shares_after
- 555147016.12229
- 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
- 555147016.12229
- issued_before
- 572000457.6037
- ebt_before
- 2500000
- div_id
FY2030_final
- issued_after
- 572000457.6037
- old_shares_after
- 555147016.12229
- 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
- -1.2020776031
- parent_equity_delta_oku
- -1.2020776031
- old_holder_cashflow_oku
- 1.1717809628
- old_shares_before
- 555147016.12229
- issued_before
- 572000457.6037
- ebt_before
- 2500000
- div_id
FY2030_final
- ex_date
2031-03-20
- locked_shares
- 555147016.12229
- paid_per_share_gbp
- 0.21107579231062
- issued_after
- 572000457.6037
- old_shares_after
- 555147016.12229
- 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
- -0.523890653
- parent_equity_delta_oku
- -0.523890653
- old_holder_cashflow_oku
- 0.5106867411
- old_shares_before
- 555147016.12229
- issued_before
- 572000457.6037
- ebt_before
- 2500000
- purchased_shares
- 3530649.673501
- old_cohort_shares_sold
- 3441664.716942
- assumed_price_gbp
- 14.838364
- old_participation_ratio
- 0.974796435561
- issued_after
- 572000457.6037
- old_shares_after
- 551705351.40535
- ebt_after
- 6030649.6735008
- 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
- -1.05
- parent_equity_delta_oku
- -1.05
- old_holder_cashflow_oku
- 1.0235362573
- old_shares_before
- 551705351.40535
- issued_before
- 572000457.6037
- ebt_before
- 6030649.6735008
- purchased_shares
- 7061949.636846
- old_cohort_shares_sold
- 6883963.334107
- assumed_price_gbp
- 14.868415
- old_participation_ratio
- 0.974796435561
- issued_after
- 564938507.96686
- old_shares_after
- 544821388.07124
- ebt_after
- 6030649.6735008
- 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
- 544821388.07124
- issued_before
- 564938507.96686
- ebt_before
- 6030649.6735008
- div_id
FY2031_interim
- issued_after
- 564938507.96686
- old_shares_after
- 544821388.07124
- ebt_after
- 6030649.6735008
- 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
- 544821388.07124
- issued_before
- 564938507.96686
- ebt_before
- 6030649.6735008
- div_id
FY2031_interim
- locked_old_shares
- 544821388.07124
- locked_public_shares
- 558907858.29336
- expected_payment_date
2031-09-08
- issued_after
- 564938507.96686
- old_shares_after
- 544821388.07124
- ebt_after
- 6030649.6735008
- 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
- 544821388.07124
- issued_before
- 564938507.96686
- ebt_before
- 6030649.6735008
- div_id
FY2031_interim
- issued_after
- 564938507.96686
- old_shares_after
- 544821388.07124
- ebt_after
- 6030649.6735008
- 10
内容を開く
- 日付
2031-09-08
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5711307198
- parent_equity_delta_oku
- -0.5711307198
- old_holder_cashflow_oku
- 0.5567361899
- old_shares_before
- 544821388.07124
- issued_before
- 564938507.96686
- ebt_before
- 6030649.6735008
- div_id
FY2031_interim
- ex_date
2031-08-14
- locked_shares
- 544821388.07124
- paid_per_share_gbp
- 0.10218691888756
- issued_after
- 564938507.96686
- old_shares_after
- 544821388.07124
- ebt_after
- 6030649.6735008
- 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
- 544821388.07124
- issued_before
- 564938507.96686
- ebt_before
- 6030649.6735008
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 565088507.96686
- old_shares_after
- 544821388.07124
- ebt_after
- 6030649.6735008
- 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
- 544821388.07124
- issued_before
- 565088507.96686
- ebt_before
- 6030649.6735008
- delivered_shares
- 3530649.673501
- equity_reclassification_only
- はい
- issued_after
- 565088507.96686
- old_shares_after
- 544821388.07124
- 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
- 0.21107579
- 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
- 0.21107579
- 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
- 0.21107579
- 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
- 1.1717809628
- 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
- 0.21107579
- 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
- 0.5106867411
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.974796435561
- company_outflow_oku
- 0.523890653
- execution_price_gbp_assumed
- 14.838364
- 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
- 1.0235362573
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.974796435561
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 14.868415
- 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
- 0.10218692
- 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
- 0.10218692
- 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
- 0.10218692
- 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
- 0.5567361899
- 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
- 0.10218692
- 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
- 3530649.673501
- period_holder_cash_received_oku
- 3.262740151
- 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
- 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
- 20.82771245
- Virtual Learning
- 8.50936509
- English Language Learning
- 4.34845655
- Enterprise Learning & Skills
- 3.54595832
- Higher Education
- 12.63088683
- estimated_workera_revenue_included_once_oku
- 0.211481
- volume_price_splits
内容を開く
- Assessment & Qualifications
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
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0403940887
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.056
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.002955665
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.018
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.002970297
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.013
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.0640394089
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.08
- 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
- 49.862379238
- ifrs_operating_profit_after_sbc_oku
- 9.407368883
- net_finance_expense_oku
- 0.44088051
- profit_before_tax_oku
- 8.966488373
- income_tax_expense_oku
- 2.286454535
- profit_after_tax_group_oku
- 6.680033838
- noncontrolling_profit_oku
- 0.029917428
- profit_attributable_to_parent_oku
- 6.65011641
- sbc_expense_already_in_operating_profit_oku
- 0.548486172
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 6.65011641
- nci_profit_oku
- 0.029917428
- depreciation_amortization_oku
- 6.831145956
- noncash_sbc_addback_oku
- 0.548486172
- capitalised_product_development_cash_oku
- 3.590091305
- software_investment_cash_oku
- 1.545733756
- ppe_maintenance_and_growth_cash_oku
- 0.64821093
- working_capital_and_other_timing_cash_use_oku
- 0.932848715
- cash_before_lease_and_sbc_funding_oku
- 7.342781259
- lease_principal_cash_paid_oku
- 1.022178774
- company_operating_owner_cash_after_lease_before_EBT_oku
- 6.320602484
- company_funded_EBT_purchase_oku
- 0.548486172
- owner_cash_after_EBT_cash_cost_oku
- 5.772116313
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 46.966778887
- sbc_equity_settled_credit_net_withholding_oku
- 0.38394032
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.830534057
- company_issuer_buybacks_paid_oku
- 1.05
- company_employee_trust_market_purchases_oku
- 0.548486172
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 50.583815389
- opening_nci_equity_oku
- 0.248231854
- nci_profit_oku
- 0.029917428
- nci_dividend_to_external_owners_oku
- 0.011966971
- closing_nci_equity_oku
- 0.266182311
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 7.342781259
- lease_principal_cash_oku
- 1.022178774
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.876932882
- closing_cash_oku
- 4.514682403
- opening_financial_debt_oku
- 4.376932882
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.022178774
- assumed_new_lease_liabilities_noncash_oku
- 1.022178774
- 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
- 2.795317597
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 565088507.96686
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 544821388.07124
- opening_other_public_shares
- 17767119.89561
- cancelled_issuer_buyback_shares
- 6855845.65042
- company_funded_EBT_market_purchased_shares
- 3588525.8187
- closing_issued_shares
- 558382662.31644
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 534706860.52445
- closing_other_public_shares
- 21175801.79199
- closing_public_economic_shares
- 555882662.31644
- closing_old_holder_fraction_of_public
- 0.961905986231
- 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
- 544821388.07124
- issued_before
- 565088507.96686
- ebt_before
- 2500000
- div_id
FY2031_final
- issued_after
- 565088507.96686
- old_shares_after
- 544821388.07124
- 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
- 544821388.07124
- issued_before
- 565088507.96686
- ebt_before
- 2500000
- div_id
FY2031_final
- locked_old_shares
- 544821388.07124
- locked_public_shares
- 562588507.96686
- expected_payment_date
2032-05-07
- issued_after
- 565088507.96686
- old_shares_after
- 544821388.07124
- 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
- 544821388.07124
- issued_before
- 565088507.96686
- ebt_before
- 2500000
- div_id
FY2031_final
- issued_after
- 565088507.96686
- old_shares_after
- 544821388.07124
- 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
- -1.2409251174
- parent_equity_delta_oku
- -1.2409251174
- old_holder_cashflow_oku
- 1.2017354343
- old_shares_before
- 544821388.07124
- issued_before
- 565088507.96686
- ebt_before
- 2500000
- div_id
FY2031_final
- ex_date
2032-03-18
- locked_shares
- 544821388.07124
- paid_per_share_gbp
- 0.2205742029646
- issued_after
- 565088507.96686
- old_shares_after
- 544821388.07124
- 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
- -0.5484861716
- parent_equity_delta_oku
- -0.5484861716
- old_holder_cashflow_oku
- 0.5311644179
- old_shares_before
- 544821388.07124
- issued_before
- 565088507.96686
- ebt_before
- 2500000
- purchased_shares
- 3588525.818702
- old_cohort_shares_sold
- 3475196.50684
- assumed_price_gbp
- 15.284443
- old_participation_ratio
- 0.968418978269
- issued_after
- 565088507.96686
- old_shares_after
- 541346191.5644
- ebt_after
- 6088525.818702
- 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
- -1.05
- parent_equity_delta_oku
- -1.05
- old_holder_cashflow_oku
- 1.0168399272
- old_shares_before
- 541346191.5644
- issued_before
- 565088507.96686
- ebt_before
- 6088525.818702
- purchased_shares
- 6855845.650418
- old_cohort_shares_sold
- 6639331.039949
- assumed_price_gbp
- 15.315397
- old_participation_ratio
- 0.968418978269
- issued_after
- 558232662.31644
- old_shares_after
- 534706860.52445
- ebt_after
- 6088525.818702
- 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
- 534706860.52445
- issued_before
- 558232662.31644
- ebt_before
- 6088525.818702
- div_id
FY2032_interim
- issued_after
- 558232662.31644
- old_shares_after
- 534706860.52445
- ebt_after
- 6088525.818702
- 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
- 534706860.52445
- issued_before
- 558232662.31644
- ebt_before
- 6088525.818702
- div_id
FY2032_interim
- locked_old_shares
- 534706860.52445
- locked_public_shares
- 552144136.49774
- expected_payment_date
2032-09-13
- issued_after
- 558232662.31644
- old_shares_after
- 534706860.52445
- ebt_after
- 6088525.818702
- 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
- 534706860.52445
- issued_before
- 558232662.31644
- ebt_before
- 6088525.818702
- div_id
FY2032_interim
- issued_after
- 558232662.31644
- old_shares_after
- 534706860.52445
- ebt_after
- 6088525.818702
- 10
内容を開く
- 日付
2032-09-13
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5896089395
- parent_equity_delta_oku
- -0.5896089395
- old_holder_cashflow_oku
- 0.5709884868
- old_shares_before
- 534706860.52445
- issued_before
- 558232662.31644
- ebt_before
- 6088525.818702
- div_id
FY2032_interim
- ex_date
2032-08-12
- locked_shares
- 534706860.52445
- paid_per_share_gbp
- 0.1067853302375
- issued_after
- 558232662.31644
- old_shares_after
- 534706860.52445
- ebt_after
- 6088525.818702
- 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
- 534706860.52445
- issued_before
- 558232662.31644
- ebt_before
- 6088525.818702
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 558382662.31644
- old_shares_after
- 534706860.52445
- ebt_after
- 6088525.818702
- 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
- 534706860.52445
- issued_before
- 558382662.31644
- ebt_before
- 6088525.818702
- delivered_shares
- 3588525.818702
- equity_reclassification_only
- はい
- issued_after
- 558382662.31644
- old_shares_after
- 534706860.52445
- 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
- 0.2205742
- 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
- 0.2205742
- 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
- 0.2205742
- 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
- 1.2017354343
- 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
- 0.2205742
- 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
- 0.5311644179
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.968418978269
- company_outflow_oku
- 0.5484861716
- execution_price_gbp_assumed
- 15.284443
- 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
- 1.0168399272
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.968418978269
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 15.315397
- 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
- 0.10678533
- 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
- 0.10678533
- 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
- 0.10678533
- 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
- 0.5709884868
- 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
- 0.10678533
- 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
- 3588525.818702
- period_holder_cash_received_oku
- 3.320728266
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- -6.0E-9
- cash_bridge_m
- -6.0E-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
- 21.53585467
- Virtual Learning
- 8.97738017
- English Language Learning
- 4.42238031
- Enterprise Learning & Skills
- 3.61388754
- Higher Education
- 13.62872689
- estimated_workera_revenue_included_once_oku
- 0.23685872
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0187192118
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.034
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
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
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0019704433
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.017
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.001980198
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.012
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
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
- 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
- 52.178229582
- ifrs_operating_profit_after_sbc_oku
- 10.01822008
- net_finance_expense_oku
- 0.371103811
- profit_before_tax_oku
- 9.647116269
- income_tax_expense_oku
- 2.460014649
- profit_after_tax_group_oku
- 7.18710162
- noncontrolling_profit_oku
- 0.031306938
- profit_attributable_to_parent_oku
- 7.155794682
- sbc_expense_already_in_operating_profit_oku
- 0.573960525
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 7.155794682
- nci_profit_oku
- 0.031306938
- depreciation_amortization_oku
- 7.148417453
- noncash_sbc_addback_oku
- 0.573960525
- capitalised_product_development_cash_oku
- 3.75683253
- software_investment_cash_oku
- 1.617525117
- ppe_maintenance_and_growth_cash_oku
- 0.678316985
- working_capital_and_other_timing_cash_use_oku
- 0.9736595
- cash_before_lease_and_sbc_funding_oku
- 7.883145467
- lease_principal_cash_paid_oku
- 1.069653706
- company_operating_owner_cash_after_lease_before_EBT_oku
- 6.81349176
- company_funded_EBT_purchase_oku
- 0.573960525
- owner_cash_after_EBT_cash_cost_oku
- 6.239531235
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 50.583815389
- sbc_equity_settled_credit_net_withholding_oku
- 0.401772368
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.890126677
- company_issuer_buybacks_paid_oku
- 1.05
- company_employee_trust_market_purchases_oku
- 0.573960525
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 54.639295237
- opening_nci_equity_oku
- 0.266182311
- nci_profit_oku
- 0.031306938
- nci_dividend_to_external_owners_oku
- 0.012522775
- closing_nci_equity_oku
- 0.284966474
- opening_cash_oku
- 4.514682403
- operating_cash_before_lease_oku
- 7.883145467
- lease_principal_cash_oku
- 1.069653706
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 7.813564185
- opening_financial_debt_oku
- 3.5
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.069653706
- assumed_new_lease_liabilities_noncash_oku
- 1.069653706
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 8.06
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- -0.503564185
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 558382662.31644
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 534706860.52445
- opening_other_public_shares
- 21175801.79199
- cancelled_issuer_buyback_shares
- 6656295.49377
- company_funded_EBT_market_purchased_shares
- 3645893.50503
- closing_issued_shares
- 551876366.82267
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 524797123.25522
- closing_other_public_shares
- 24579243.56745
- closing_public_economic_shares
- 549376366.82267
- closing_old_holder_fraction_of_public
- 0.955259736218
- 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
- 534706860.52445
- issued_before
- 558382662.31644
- ebt_before
- 2500000
- div_id
FY2032_final
- issued_after
- 558382662.31644
- old_shares_after
- 534706860.52445
- 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
- 534706860.52445
- issued_before
- 558382662.31644
- ebt_before
- 2500000
- div_id
FY2032_final
- locked_old_shares
- 534706860.52445
- locked_public_shares
- 555882662.31644
- expected_payment_date
2033-05-06
- issued_after
- 558382662.31644
- old_shares_after
- 534706860.52445
- 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
- 534706860.52445
- issued_before
- 558382662.31644
- ebt_before
- 2500000
- div_id
FY2032_final
- issued_after
- 558382662.31644
- old_shares_after
- 534706860.52445
- 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
- -1.2813097707
- parent_equity_delta_oku
- -1.2813097707
- old_holder_cashflow_oku
- 1.2324995386
- old_shares_before
- 534706860.52445
- issued_before
- 558382662.31644
- ebt_before
- 2500000
- div_id
FY2032_final
- ex_date
2033-03-17
- locked_shares
- 534706860.52445
- paid_per_share_gbp
- 0.23050004209801
- issued_after
- 558382662.31644
- old_shares_after
- 534706860.52445
- 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
- -0.5739605254
- parent_equity_delta_oku
- -0.5739605254
- old_holder_cashflow_oku
- 0.5520960652
- old_shares_before
- 534706860.52445
- issued_before
- 558382662.31644
- ebt_before
- 2500000
- purchased_shares
- 3645893.505031
- old_cohort_shares_sold
- 3507006.787651
- assumed_price_gbp
- 15.742657
- old_participation_ratio
- 0.961905986231
- issued_after
- 558382662.31644
- old_shares_after
- 531199853.7368
- ebt_after
- 6145893.5050306
- 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
- -1.05
- parent_equity_delta_oku
- -1.05
- old_holder_cashflow_oku
- 1.0100012855
- old_shares_before
- 531199853.7368
- issued_before
- 558382662.31644
- ebt_before
- 6145893.5050306
- purchased_shares
- 6656295.493774
- old_cohort_shares_sold
- 6402730.481587
- assumed_price_gbp
- 15.77454
- old_participation_ratio
- 0.961905986231
- issued_after
- 551726366.82267
- old_shares_after
- 524797123.25522
- ebt_after
- 6145893.5050306
- 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
- 524797123.25522
- issued_before
- 551726366.82267
- ebt_before
- 6145893.5050306
- div_id
FY2033_interim
- issued_after
- 551726366.82267
- old_shares_after
- 524797123.25522
- ebt_after
- 6145893.5050306
- 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
- 524797123.25522
- issued_before
- 551726366.82267
- ebt_before
- 6145893.5050306
- div_id
FY2033_interim
- locked_old_shares
- 524797123.25522
- locked_public_shares
- 545580473.31763
- expected_payment_date
2033-09-12
- issued_after
- 551726366.82267
- old_shares_after
- 524797123.25522
- ebt_after
- 6145893.5050306
- 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
- 524797123.25522
- issued_before
- 551726366.82267
- ebt_before
- 6145893.5050306
- div_id
FY2033_interim
- issued_after
- 551726366.82267
- old_shares_after
- 524797123.25522
- ebt_after
- 6145893.5050306
- 10
内容を開く
- 日付
2033-09-12
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.6088169061
- parent_equity_delta_oku
- -0.6088169061
- old_holder_cashflow_oku
- 0.5856246265
- old_shares_before
- 524797123.25522
- issued_before
- 551726366.82267
- ebt_before
- 6145893.5050306
- div_id
FY2033_interim
- ex_date
2033-08-11
- locked_shares
- 524797123.25522
- paid_per_share_gbp
- 0.11159067009818
- issued_after
- 551726366.82267
- old_shares_after
- 524797123.25522
- ebt_after
- 6145893.5050306
- 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
- 524797123.25522
- issued_before
- 551726366.82267
- ebt_before
- 6145893.5050306
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 551876366.82267
- old_shares_after
- 524797123.25522
- ebt_after
- 6145893.5050306
- 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
- 524797123.25522
- issued_before
- 551876366.82267
- ebt_before
- 6145893.5050306
- delivered_shares
- 3645893.505031
- equity_reclassification_only
- はい
- issued_after
- 551876366.82267
- old_shares_after
- 524797123.25522
- 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
- 0.23050004
- 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
- 0.23050004
- 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
- 0.23050004
- 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
- 1.2324995386
- 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
- 0.23050004
- 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
- 0.5520960652
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.961905986231
- company_outflow_oku
- 0.5739605254
- execution_price_gbp_assumed
- 15.742657
- 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
- 1.0100012855
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.961905986231
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 15.77454
- 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
- 0.11159067
- 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
- 0.11159067
- 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
- 0.11159067
- 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
- 0.5856246265
- 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
- 0.11159067
- 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
- 3645893.505031
- period_holder_cash_received_oku
- 3.380221516
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- 5.0E-9
- cash_bridge_m
- 5.0E-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
- 22.24653788
- Virtual Learning
- 9.4621587
- English Language Learning
- 4.4931384
- Enterprise Learning & Skills
- 3.68206335
- Higher Education
- 14.69176759
- estimated_workera_revenue_included_once_oku
- 0.26528177
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0177339901
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.033
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0384236453
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.054
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0.0009852217
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.016
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0.000990099
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.011
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.0620689655
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.078
- 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
- 54.575665908
- ifrs_operating_profit_after_sbc_oku
- 10.660446741
- net_finance_expense_oku
- 0.33151723
- profit_before_tax_oku
- 10.328929511
- income_tax_expense_oku
- 2.633877025
- profit_after_tax_group_oku
- 7.695052486
- noncontrolling_profit_oku
- 0.0327454
- profit_attributable_to_parent_oku
- 7.662307086
- sbc_expense_already_in_operating_profit_oku
- 0.600332325
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 7.662307086
- nci_profit_oku
- 0.0327454
- depreciation_amortization_oku
- 7.476866229
- noncash_sbc_addback_oku
- 0.600332325
- capitalised_product_development_cash_oku
- 3.929447945
- software_investment_cash_oku
- 1.691845643
- ppe_maintenance_and_growth_cash_oku
- 0.709483657
- working_capital_and_other_timing_cash_use_oku
- 1.015790137
- cash_before_lease_and_sbc_funding_oku
- 8.425683658
- lease_principal_cash_paid_oku
- 1.118801151
- company_operating_owner_cash_after_lease_before_EBT_oku
- 7.306882507
- company_funded_EBT_purchase_oku
- 0.600332325
- owner_cash_after_EBT_cash_cost_oku
- 6.706550182
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 54.639295237
- sbc_equity_settled_credit_net_withholding_oku
- 0.420232627
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.952083375
- company_issuer_buybacks_paid_oku
- 1.05
- company_employee_trust_market_purchases_oku
- 0.600332325
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 59.131419251
- opening_nci_equity_oku
- 0.284966474
- nci_profit_oku
- 0.0327454
- nci_dividend_to_external_owners_oku
- 0.01309816
- closing_nci_equity_oku
- 0.304613713
- opening_cash_oku
- 7.813564185
- operating_cash_before_lease_oku
- 8.425683658
- lease_principal_cash_oku
- 1.118801151
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 11.516932833
- opening_financial_debt_oku
- 3.5
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.118801151
- assumed_new_lease_liabilities_noncash_oku
- 1.118801151
- 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
- -4.206932833
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 551876366.82267
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 524797123.25522
- opening_other_public_shares
- 24579243.56745
- cancelled_issuer_buyback_shares
- 6462553.55789
- company_funded_EBT_market_purchased_shares
- 3702416.26367
- closing_issued_shares
- 545563813.26478
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 515086936.86482
- closing_other_public_shares
- 27976876.39996
- closing_public_economic_shares
- 543063813.26478
- closing_old_holder_fraction_of_public
- 0.948483261605
- 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
- 524797123.25522
- issued_before
- 551876366.82267
- ebt_before
- 2500000
- div_id
FY2033_final
- issued_after
- 551876366.82267
- old_shares_after
- 524797123.25522
- 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
- 524797123.25522
- issued_before
- 551876366.82267
- ebt_before
- 2500000
- div_id
FY2033_final
- locked_old_shares
- 524797123.25522
- locked_public_shares
- 549376366.82267
- expected_payment_date
2034-05-05
- issued_after
- 551876366.82267
- old_shares_after
- 524797123.25522
- 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
- 524797123.25522
- issued_before
- 551876366.82267
- ebt_before
- 2500000
- div_id
FY2033_final
- issued_after
- 551876366.82267
- old_shares_after
- 524797123.25522
- 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
- -1.3232968309
- parent_equity_delta_oku
- -1.3232968309
- old_holder_cashflow_oku
- 1.2640921816
- old_shares_before
- 524797123.25522
- issued_before
- 551876366.82267
- ebt_before
- 2500000
- div_id
FY2033_final
- ex_date
2034-03-16
- locked_shares
- 524797123.25522
- paid_per_share_gbp
- 0.24087254399242
- issued_after
- 551876366.82267
- old_shares_after
- 524797123.25522
- 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
- -0.600332325
- parent_equity_delta_oku
- -0.600332325
- old_holder_cashflow_oku
- 0.5734732984
- old_shares_before
- 524797123.25522
- issued_before
- 551876366.82267
- ebt_before
- 2500000
- purchased_shares
- 3702416.263666
- old_cohort_shares_sold
- 3536769.183398
- assumed_price_gbp
- 16.214609
- old_participation_ratio
- 0.955259736218
- issued_after
- 551876366.82267
- old_shares_after
- 521260354.07182
- ebt_after
- 6202416.2636664
- 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
- -1.05
- parent_equity_delta_oku
- -1.05
- old_holder_cashflow_oku
- 1.003022723
- old_shares_before
- 521260354.07182
- issued_before
- 551876366.82267
- ebt_before
- 6202416.2636664
- purchased_shares
- 6462553.557888
- old_cohort_shares_sold
- 6173417.207
- assumed_price_gbp
- 16.247448
- old_participation_ratio
- 0.955259736218
- issued_after
- 545413813.26478
- old_shares_after
- 515086936.86482
- ebt_after
- 6202416.2636664
- 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
- 515086936.86482
- issued_before
- 545413813.26478
- ebt_before
- 6202416.2636664
- div_id
FY2034_interim
- issued_after
- 545413813.26478
- old_shares_after
- 515086936.86482
- ebt_after
- 6202416.2636664
- 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
- 515086936.86482
- issued_before
- 545413813.26478
- ebt_before
- 6202416.2636664
- div_id
FY2034_interim
- locked_old_shares
- 515086936.86482
- locked_public_shares
- 539211397.00111
- expected_payment_date
2034-09-11
- issued_after
- 545413813.26478
- old_shares_after
- 515086936.86482
- ebt_after
- 6202416.2636664
- 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
- 515086936.86482
- issued_before
- 545413813.26478
- ebt_before
- 6202416.2636664
- div_id
FY2034_interim
- issued_after
- 545413813.26478
- old_shares_after
- 515086936.86482
- ebt_after
- 6202416.2636664
- 10
内容を開く
- 日付
2034-09-11
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.6287865437
- parent_equity_delta_oku
- -0.6287865437
- old_holder_cashflow_oku
- 0.6006544678
- old_shares_before
- 515086936.86482
- issued_before
- 545413813.26478
- ebt_before
- 6202416.2636664
- div_id
FY2034_interim
- ex_date
2034-08-10
- locked_shares
- 515086936.86482
- paid_per_share_gbp
- 0.1166122502526
- issued_after
- 545413813.26478
- old_shares_after
- 515086936.86482
- ebt_after
- 6202416.2636664
- 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
- 515086936.86482
- issued_before
- 545413813.26478
- ebt_before
- 6202416.2636664
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 545563813.26478
- old_shares_after
- 515086936.86482
- ebt_after
- 6202416.2636664
- 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
- 515086936.86482
- issued_before
- 545563813.26478
- ebt_before
- 6202416.2636664
- delivered_shares
- 3702416.263666
- equity_reclassification_only
- はい
- issued_after
- 545563813.26478
- old_shares_after
- 515086936.86482
- 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
- 0.24087254
- 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
- 0.24087254
- 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
- 0.24087254
- 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
- 1.2640921816
- 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
- 0.24087254
- 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
- 0.5734732984
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.955259736218
- company_outflow_oku
- 0.600332325
- execution_price_gbp_assumed
- 16.214609
- 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
- 1.003022723
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.955259736218
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 16.247448
- 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
- 0.11661225
- 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
- 0.11661225
- 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
- 0.11661225
- 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
- 0.6006544678
- 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
- 0.11661225
- 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
- 3702416.263666
- period_holder_cash_received_oku
- 3.441242671
- 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
- 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
- 22.95842709
- Virtual Learning
- 9.96365311
- English Language Learning
- 4.56053547
- Enterprise Learning & Skills
- 3.7507178
- Higher Education
- 15.82303369
- estimated_workera_revenue_included_once_oku
- 0.29711558
- volume_price_splits
内容を開く
- Assessment & Qualifications
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
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.0374384236
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.053
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- 0
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.015
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- 0
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.01
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- 0.0610837438
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.077
- 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
- 57.056367157
- ifrs_operating_profit_after_sbc_oku
- 11.335198275
- net_finance_expense_oku
- 0.287076806
- profit_before_tax_oku
- 11.048121469
- income_tax_expense_oku
- 2.817270975
- profit_after_tax_group_oku
- 8.230850494
- noncontrolling_profit_oku
- 0.03423382
- profit_attributable_to_parent_oku
- 8.196616674
- sbc_expense_already_in_operating_profit_oku
- 0.627620039
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 8.196616674
- nci_profit_oku
- 0.03423382
- depreciation_amortization_oku
- 7.8167223
- noncash_sbc_addback_oku
- 0.627620039
- capitalised_product_development_cash_oku
- 4.108058435
- software_investment_cash_oku
- 1.768747382
- ppe_maintenance_and_growth_cash_oku
- 0.741732773
- working_capital_and_other_timing_cash_use_oku
- 1.059262771
- cash_before_lease_and_sbc_funding_oku
- 8.997391472
- lease_principal_cash_paid_oku
- 1.169655527
- company_operating_owner_cash_after_lease_before_EBT_oku
- 7.827735945
- company_funded_EBT_purchase_oku
- 0.627620039
- owner_cash_after_EBT_cash_cost_oku
- 7.200115907
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 59.131419251
- sbc_equity_settled_credit_net_withholding_oku
- 0.439334027
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 2.016506652
- company_issuer_buybacks_paid_oku
- 1.05
- company_employee_trust_market_purchases_oku
- 0.627620039
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 64.085243261
- opening_nci_equity_oku
- 0.304613713
- nci_profit_oku
- 0.03423382
- nci_dividend_to_external_owners_oku
- 0.013693528
- closing_nci_equity_oku
- 0.325154006
- opening_cash_oku
- 11.516932833
- operating_cash_before_lease_oku
- 8.997391472
- lease_principal_cash_oku
- 1.169655527
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 15.648848559
- opening_financial_debt_oku
- 3.5
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.169655527
- assumed_new_lease_liabilities_noncash_oku
- 1.169655527
- 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
- -8.338848559
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 545563813.26478
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 515086936.86482
- opening_other_public_shares
- 27976876.39996
- cancelled_issuer_buyback_shares
- 6274450.78537
- company_funded_EBT_market_purchased_shares
- 3758044.16439
- closing_issued_shares
- 539439362.47941
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 505571283.33284
- closing_other_public_shares
- 31368079.14657
- closing_public_economic_shares
- 536939362.47941
- closing_old_holder_fraction_of_public
- 0.941579848045
- 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
- 515086936.86482
- issued_before
- 545563813.26478
- ebt_before
- 2500000
- div_id
FY2034_final
- issued_after
- 545563813.26478
- old_shares_after
- 515086936.86482
- 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
- 515086936.86482
- issued_before
- 545563813.26478
- ebt_before
- 2500000
- div_id
FY2034_final
- locked_old_shares
- 515086936.86482
- locked_public_shares
- 543063813.26478
- expected_payment_date
2035-05-04
- issued_after
- 545563813.26478
- old_shares_after
- 515086936.86482
- 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
- 515086936.86482
- issued_before
- 545563813.26478
- ebt_before
- 2500000
- div_id
FY2034_final
- issued_after
- 545563813.26478
- old_shares_after
- 515086936.86482
- 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
- -1.3669557455
- parent_equity_delta_oku
- -1.3669557455
- old_holder_cashflow_oku
- 1.296534644
- old_shares_before
- 515086936.86482
- issued_before
- 545563813.26478
- ebt_before
- 2500000
- div_id
FY2034_final
- ex_date
2035-03-15
- locked_shares
- 515086936.86482
- paid_per_share_gbp
- 0.25171180847208
- issued_after
- 545563813.26478
- old_shares_after
- 515086936.86482
- 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
- -0.6276200387
- parent_equity_delta_oku
- -0.6276200387
- old_holder_cashflow_oku
- 0.5952871014
- old_shares_before
- 515086936.86482
- issued_before
- 545563813.26478
- ebt_before
- 2500000
- purchased_shares
- 3758044.164388
- old_cohort_shares_sold
- 3564441.986293
- assumed_price_gbp
- 16.700709
- old_participation_ratio
- 0.948483261605
- issued_after
- 545563813.26478
- old_shares_after
- 511522494.87853
- ebt_after
- 6258044.1643876
- 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
- -1.05
- parent_equity_delta_oku
- -1.05
- old_holder_cashflow_oku
- 0.9959074247
- old_shares_before
- 511522494.87853
- issued_before
- 545563813.26478
- ebt_before
- 6258044.1643876
- purchased_shares
- 6274450.78537
- old_cohort_shares_sold
- 5951211.545686
- assumed_price_gbp
- 16.734532
- old_participation_ratio
- 0.948483261605
- issued_after
- 539289362.47941
- old_shares_after
- 505571283.33284
- ebt_after
- 6258044.1643876
- 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
- 505571283.33284
- issued_before
- 539289362.47941
- ebt_before
- 6258044.1643876
- div_id
FY2035_interim
- issued_after
- 539289362.47941
- old_shares_after
- 505571283.33284
- ebt_after
- 6258044.1643876
- 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
- 505571283.33284
- issued_before
- 539289362.47941
- ebt_before
- 6258044.1643876
- div_id
FY2035_interim
- locked_old_shares
- 505571283.33284
- locked_public_shares
- 533031318.31502
- expected_payment_date
2035-09-10
- issued_after
- 539289362.47941
- old_shares_after
- 505571283.33284
- ebt_after
- 6258044.1643876
- 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
- 505571283.33284
- issued_before
- 539289362.47941
- ebt_before
- 6258044.1643876
- div_id
FY2035_interim
- issued_after
- 539289362.47941
- old_shares_after
- 505571283.33284
- ebt_after
- 6258044.1643876
- 10
内容を開く
- 日付
2035-09-10
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.6495509065
- parent_equity_delta_oku
- -0.6495509065
- old_holder_cashflow_oku
- 0.6160881624
- old_shares_before
- 505571283.33284
- issued_before
- 539289362.47941
- ebt_before
- 6258044.1643876
- div_id
FY2035_interim
- ex_date
2035-08-09
- locked_shares
- 505571283.33284
- paid_per_share_gbp
- 0.12185980151397
- issued_after
- 539289362.47941
- old_shares_after
- 505571283.33284
- ebt_after
- 6258044.1643876
- 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
- 505571283.33284
- issued_before
- 539289362.47941
- ebt_before
- 6258044.1643876
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 539439362.47941
- old_shares_after
- 505571283.33284
- ebt_after
- 6258044.1643876
- 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
- 505571283.33284
- issued_before
- 539439362.47941
- ebt_before
- 6258044.1643876
- delivered_shares
- 3758044.164388
- equity_reclassification_only
- はい
- issued_after
- 539439362.47941
- old_shares_after
- 505571283.33284
- 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
- 0.25171181
- 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
- 0.25171181
- 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
- 0.25171181
- 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
- 1.296534644
- 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
- 0.25171181
- 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
- 0.5952871014
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.948483261605
- company_outflow_oku
- 0.6276200387
- execution_price_gbp_assumed
- 16.700709
- 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
- 0.9959074247
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.948483261605
- company_outflow_oku
- 1.05
- execution_price_gbp_assumed
- 16.734532
- 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
- 0.1218598
- 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
- 0.1218598
- 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
- 0.1218598
- 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
- 0.6160881624
- 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
- 0.1218598
- 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
- 3758044.164388
- period_holder_cash_received_oku
- 3.503817333
- 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
- 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
- 20.11315033
- Virtual Learning
- 8.90663474
- English Language Learning
- 3.92946203
- Enterprise Learning & Skills
- 3.24606516
- Higher Education
- 14.46709481
- estimated_workera_revenue_included_once_oku
- 0.28276311
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- 0.0157635468
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.031
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- 0.036453202
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.052
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0009852217
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.014
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.000990099
- assumed_net_price_growth
- 0.01
- combined_growth
- 0.009
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
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
- 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
- 50.66240707
- ifrs_operating_profit_after_sbc_oku
- 10.233806228
- net_finance_expense_oku
- 0.201804856
- profit_before_tax_oku
- 10.032001372
- income_tax_expense_oku
- 2.55816035
- profit_after_tax_group_oku
- 7.473841023
- noncontrolling_profit_oku
- 0.030397444
- profit_attributable_to_parent_oku
- 7.443443578
- sbc_expense_already_in_operating_profit_oku
- 0.557286478
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 7.443443578
- nci_profit_oku
- 0.030397444
- depreciation_amortization_oku
- 6.940749769
- noncash_sbc_addback_oku
- 0.557286478
- capitalised_product_development_cash_oku
- 3.647693309
- software_investment_cash_oku
- 1.570534619
- ppe_maintenance_and_growth_cash_oku
- 0.658611292
- working_capital_and_other_timing_cash_use_oku
- 0.938182536
- cash_before_lease_and_sbc_funding_oku
- 8.156855513
- lease_principal_cash_paid_oku
- 1.038579345
- company_operating_owner_cash_after_lease_before_EBT_oku
- 7.118276168
- company_funded_EBT_purchase_oku
- 0.557286478
- owner_cash_after_EBT_cash_cost_oku
- 6.56098969
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 64.085243261
- sbc_equity_settled_credit_net_withholding_oku
- 0.390100534
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 2.085399839
- company_issuer_buybacks_paid_oku
- 0.892213115
- company_employee_trust_market_purchases_oku
- 0.557286478
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 68.395887942
- opening_nci_equity_oku
- 0.325154006
- nci_profit_oku
- 0.030397444
- nci_dividend_to_external_owners_oku
- 0.012158978
- closing_nci_equity_oku
- 0.343392472
- opening_cash_oku
- 15.648848559
- operating_cash_before_lease_oku
- 8.156855513
- lease_principal_cash_oku
- 1.038579345
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 19.232066318
- opening_financial_debt_oku
- 3.5
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 1.038579345
- assumed_new_lease_liabilities_noncash_oku
- 1.038579345
- 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
- -11.922066318
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 539439362.47941
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 505571283.33284
- opening_other_public_shares
- 31368079.14657
- cancelled_issuer_buyback_shares
- 5175966.25564
- company_funded_EBT_market_purchased_shares
- 3239515.02859
- closing_issued_shares
- 534413396.22377
- closing_consolidated_EBT_shares
- 5739515.02859
- closing_old_holder_shares
- 497647435.74401
- closing_other_public_shares
- 31026445.45117
- closing_public_economic_shares
- 528673881.19518
- closing_old_holder_fraction_of_public
- 0.941312694735
- 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
- 505571283.33284
- issued_before
- 539439362.47941
- ebt_before
- 2500000
- div_id
FY2035_final
- issued_after
- 539439362.47941
- old_shares_after
- 505571283.33284
- 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
- 505571283.33284
- issued_before
- 539439362.47941
- ebt_before
- 2500000
- div_id
FY2035_final
- locked_old_shares
- 505571283.33284
- locked_public_shares
- 536939362.47941
- expected_payment_date
2036-05-02
- issued_after
- 539439362.47941
- old_shares_after
- 505571283.33284
- 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
- 505571283.33284
- issued_before
- 539439362.47941
- ebt_before
- 2500000
- div_id
FY2035_final
- issued_after
- 539439362.47941
- old_shares_after
- 505571283.33284
- 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
- -1.4123590698
- parent_equity_delta_oku
- -1.4123590698
- old_holder_cashflow_oku
- 1.3298488383
- old_shares_before
- 505571283.33284
- issued_before
- 539439362.47941
- ebt_before
- 2500000
- div_id
FY2035_final
- ex_date
2036-03-20
- locked_shares
- 505571283.33284
- paid_per_share_gbp
- 0.26303883985332
- issued_after
- 539439362.47941
- old_shares_after
- 505571283.33284
- 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
- -0.5572864778
- parent_equity_delta_oku
- -0.5572864778
- old_holder_cashflow_oku
- 0.5247297171
- old_shares_before
- 505571283.33284
- issued_before
- 539439362.47941
- ebt_before
- 2500000
- purchased_shares
- 3239515.028589
- old_cohort_shares_sold
- 3050262.068359
- assumed_price_gbp
- 17.202775
- old_participation_ratio
- 0.941579848045
- issued_after
- 539439362.47941
- old_shares_after
- 502521021.26448
- ebt_after
- 5739515.0285887
- 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
- -0.8922131148
- parent_equity_delta_oku
- -0.8922131148
- old_holder_cashflow_oku
- 0.840089889
- old_shares_before
- 502521021.26448
- issued_before
- 539439362.47941
- ebt_before
- 5739515.0285887
- purchased_shares
- 5175966.255638
- old_cohort_shares_sold
- 4873585.520471
- assumed_price_gbp
- 17.237615
- old_participation_ratio
- 0.941579848045
- issued_after
- 534263396.22377
- old_shares_after
- 497647435.74401
- ebt_after
- 5739515.0285887
- 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
- 497647435.74401
- issued_before
- 534263396.22377
- ebt_before
- 5739515.0285887
- div_id
FY2036_interim
- issued_after
- 534263396.22377
- old_shares_after
- 497647435.74401
- ebt_after
- 5739515.0285887
- 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
- 497647435.74401
- issued_before
- 534263396.22377
- ebt_before
- 5739515.0285887
- div_id
FY2036_interim
- locked_old_shares
- 497647435.74401
- locked_public_shares
- 528523881.19518
- expected_payment_date
2036-09-08
- issued_after
- 534263396.22377
- old_shares_after
- 497647435.74401
- ebt_after
- 5739515.0285887
- 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
- 497647435.74401
- issued_before
- 534263396.22377
- ebt_before
- 5739515.0285887
- div_id
FY2036_interim
- issued_after
- 534263396.22377
- old_shares_after
- 497647435.74401
- ebt_after
- 5739515.0285887
- 10
内容を開く
- 日付
2036-09-08
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.6730407694
- parent_equity_delta_oku
- -0.6730407694
- old_holder_cashflow_oku
- 0.6337216254
- old_shares_before
- 497647435.74401
- issued_before
- 534263396.22377
- ebt_before
- 5739515.0285887
- div_id
FY2036_interim
- ex_date
2036-08-14
- locked_shares
- 497647435.74401
- paid_per_share_gbp
- 0.1273434925821
- issued_after
- 534263396.22377
- old_shares_after
- 497647435.74401
- ebt_after
- 5739515.0285887
- 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
- 497647435.74401
- issued_before
- 534263396.22377
- ebt_before
- 5739515.0285887
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 534413396.22377
- old_shares_after
- 497647435.74401
- ebt_after
- 5739515.0285887
- 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
- 0.26303884
- 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
- 0.26303884
- 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
- 0.26303884
- 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
- 1.3298488383
- 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
- 0.26303884
- 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
- 0.5247297171
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.941579848045
- company_outflow_oku
- 0.5572864778
- execution_price_gbp_assumed
- 17.202775
- 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
- 0.840089889
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.941579848045
- company_outflow_oku
- 0.8922131148
- execution_price_gbp_assumed
- 17.237615
- 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
- 0.12734349
- 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
- 0.12734349
- 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
- 0.12734349
- 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
- 0.6337216254
- 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
- 0.12734349
- 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
- 3.32839007
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- -3.0E-9
- cash_bridge_m
- -3.0E-9
- nci_bridge_m
- 0
- shares_issued_minus_components
- -0
- 期間内の親会社利益合計（億）
- 63.928269231
- 営業利益
- 12.043643342277
- 純利益
- 8.7598081979035
- equity_oku
- 68.395887942
- 売上高
- 59.621996744759
- 期間内株主受取
- 32.821096549
- 終価
- 118.2145506
- multiple
- 14.33647635482
- 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
- 497647435.74401
- end_public_shares
- 528673881.19518
- terminal_old_fraction
- 0.941312694735
- aggregate_holder_cashflow_oku
- 32.821096549
- terminal_old_cohort_mcap_oku
- 118.2145506
- terminal_full_public_equity_value_oku
- 125.584783102
- 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
- 62.274199968
- 2037_ifrs_operating_profit_after_sbc_oku
- 12.641662593
- 2037_operating_cash_tax_oku
- 3.223623961
- 2037_DA_addback_oku
- 8.531565396
- 2037_SBC_noncash_addback_oku
- 0.6850162
- 2037_product_dev_reinvestment_oku
- 4.483742398
- 2037_software_capex_oku
- 1.930500199
- 2037_ppe_capex_oku
- 0.8095646
- 2037_working_capital_reinvestment_oku
- 0.278481338
- 2037_cash_timing_normalization_oku
- 0.8718388
- 2037_cash_lease_principal_oku
- 1.276621099
- 2037_lease_interest_oku
- 0.17328
- 2037_company_funded_EBT_replenishment_oku
- 0.6850162
- 2037_employee_new_share_issue_shares
- 150000
- 2037_employee_subscription_price_gbp_assumed
- 8
- 2037_share_neutralisation_price_gbp_assumed
- 17.74002144
- 2037_additional_cash_to_neutralise_save_shares_oku
- 0.014610032
- 2037_sustainable_operating_FCFF_after_leases_and_SBC_compensation_oku
- 8.110965562
- capital_discount_rate
- 0.095
- terminal_perpetuity_growth
- 0.021
- operating_ev_oku
- 109.60764273
- financial_nonlease_net_debt_oku
- -16.482066318
- NCI_DCF_value_oku
- 0.504925946
- public_shareholders_value_company_oku
- 125.584783102
- old_cohort_fraction
- 0.941312694735
- old_cohort_terminal_mcap_oku
- 118.2145506
- market_PE_used
- いいえ
- post_2036_11_06_dividends_in_timed_cashflows
- いいえ
- discounted_pv_oku
- 68.819184031
- fair_price_gbp
- 11.48296532
- margin_of_safety_at_2026_11_06
- -0.12775748
- xirr_from_dated_cashflows
- 0.079386011227
- 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
- 50.66240707
- partial_2036_op_oku
- 10.233806228
- partial_2036_parent_net_oku
- 7.443443578
- 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)