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 |
弱気（確率 20.0%）
高等教育の需要鈍化、英語試験逆風、Workeraの完了遅れ。
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
- 18.447189489068
- 営業利益
- 未確認
- 2
内容を開く
- 名称
Virtual Learning
- 数量
- 1
- 価格・単価
- 7.2315793309968
- 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
- 3.6617740055305
- 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
- 2.6171746882958
- 営業利益
- 未確認
- 5
内容を開く
- 名称
Higher Education
- 数量
- 1
- 価格・単価
- 11.398381590482
- 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
- 0.106776180698
- 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
- 12.956898
- 3
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
- 645954.377357
- 4
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
- 5
内容を開く
- year
- 0.2765229295
- 想定日
2027-02-15
- date_status
forecast_unannounced
- 種類
workera_acquisition_close
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- assumed_acquisition_price_oku
- 1.1
- status_as_of_basis
signed_not_closed
- 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
- 1.0596450164
- 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
- 0.4560303809
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998897205669
- company_outflow_oku
- 0.4565338438
- execution_price_gbp_assumed
- 12.989139
- 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
- 0.349614022
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998897205669
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 12.993574
- 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
- 0.08282
- 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
- 0.08282
- 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
- 0.08282
- 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
- 0.4906819753
- 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
- 0.08282
- 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
- 3514735.12523
- 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
- 0.17877
- 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
- 0.17877
- 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
- 0.17877
- 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
- 1.0591549955
- 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
- 0.17877
- 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
- 0.4594901753
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.992763199896
- company_outflow_oku
- 0.4628396533
- execution_price_gbp_assumed
- 13.054219
- 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
- 0.34746712
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.992763199896
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.058676
- 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
- 0.0836482
- 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
- 0.0836482
- 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
- 0.0836482
- 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
- 0.4904187726
- 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
- 0.0836482
- 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
- 3545517.827856
- 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
- 0.1805577
- 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
- 0.1805577
- 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
- 0.1805577
- 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
- 1.0585868628
- 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
- 0.1805577
- 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
- 0.4629378416
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.986589479369
- company_outflow_oku
- 0.4692304665
- execution_price_gbp_assumed
- 13.119445
- 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
- 0.3453063178
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.986589479369
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.123925
- 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
- 0.08448468
- 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
- 0.08448468
- 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
- 0.08448468
- 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
- 0.4901189069
- 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
- 0.08448468
- 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
- 3576603.00558
- 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
- 0.18236328
- 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
- 0.18236328
- 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
- 0.18236328
- 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
- 1.0579395916
- 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
- 0.18236328
- 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
- 0.4664955134
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.980376228352
- company_outflow_oku
- 0.4758331545
- execution_price_gbp_assumed
- 13.184997
- 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
- 0.3431316799
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.980376228352
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.189499
- 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
- 0.08532953
- 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
- 0.08532953
- 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
- 0.08532953
- 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
- 0.4897811784
- 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
- 0.08532953
- 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
- 3608898.390133
- 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
- 0.18418691
- 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
- 0.18418691
- 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
- 0.18418691
- 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
- 1.0572105924
- 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
- 0.18418691
- 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
- 0.4701640135
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.974122139773
- company_outflow_oku
- 0.482654068
- execution_price_gbp_assumed
- 13.250877
- 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
- 0.3409427489
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.974122139773
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.255401
- 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
- 0.08618282
- 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
- 0.08618282
- 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
- 0.08618282
- 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
- 0.4894043625
- 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
- 0.08618282
- 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
- 3642431.115584
- 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
- 0.18602878
- 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
- 0.18602878
- 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
- 0.18602878
- 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
- 1.0563972216
- 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
- 0.18602878
- 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
- 0.4739441678
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.967825900261
- company_outflow_oku
- 0.4896998186
- execution_price_gbp_assumed
- 13.317268
- 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
- 0.3387390651
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.967825900261
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.321815
- 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
- 0.08704465
- 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
- 0.08704465
- 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
- 0.08704465
- 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
- 0.4889872818
- 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
- 0.08704465
- 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
- 3677179.328044
- 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
- 0.18788907
- 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
- 0.18788907
- 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
- 0.18788907
- 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
- 1.0554969375
- 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
- 0.18788907
- 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
- 0.4778368428
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.961486273756
- company_outflow_oku
- 0.4969772901
- execution_price_gbp_assumed
- 13.383808
- 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
- 0.3365201958
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.961486273756
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.388378
- 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
- 0.0879151
- 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
- 0.0879151
- 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
- 0.0879151
- 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
- 0.4885285887
- 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
- 0.0879151
- 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
- 3713272.585863
- 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
- 0.18976796
- 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
- 0.18976796
- 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
- 0.18976796
- 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
- 1.0545068317
- 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
- 0.18976796
- 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
- 0.4818428187
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.955101851352
- company_outflow_oku
- 0.5044936496
- execution_price_gbp_assumed
- 13.450682
- 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
- 0.334285648
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.955101851352
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.455274
- 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
- 0.08879425
- 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
- 0.08879425
- 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
- 0.08879425
- 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
- 0.4880269815
- 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
- 0.08879425
- 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
- 3750692.087715
- 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
- 0.19166564
- 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
- 0.19166564
- 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
- 0.19166564
- 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
- 1.0534240942
- 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
- 0.19166564
- 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
- 0.4859629069
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.948671301222
- company_outflow_oku
- 0.5122563592
- execution_price_gbp_assumed
- 13.517889
- 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
- 0.3320349554
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.948671301222
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.522504
- 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
- 0.08968219
- 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
- 0.08968219
- 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
- 0.08968219
- 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
- 0.487481132
- 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
- 0.08968219
- 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
- 3789470.127244
- 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
- 0.19358229
- 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
- 0.19358229
- 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
- 0.19358229
- 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
- 1.0522458581
- 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
- 0.19358229
- 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
- 0.4165342859
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.942193285692
- company_outflow_oku
- 0.4420900597
- execution_price_gbp_assumed
- 13.585617
- 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
- 0.280212402
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.942193285692
- company_outflow_oku
- 0.2974043716
- execution_price_gbp_assumed
- 13.590256
- 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
- 0.09057901
- 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
- 0.09057901
- 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
- 0.09057901
- 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
- 0.4877111809
- 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
- 0.09057901
- 124
内容を開く
- year
- 9.987679671458
- 想定日
2036-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
その他の数値・前提
- case
mild_bear
- assumptions
内容を開く
- risk_state
forecast
- perpetuity_g
- 0.012
- capital_cost_k
- 0.095
- legacy_5_segment_initial_annual_growth
内容を開く
- Assessment & Qualifications
- 0.01
- Virtual Learning
- 0.018
- English Language Learning
- -0.005
- Enterprise Learning & Skills
- -0.02
- Higher Education
- 0.038
- annual_growth_drift
- 0
- ifrs_op_margin_2027
- 0.153
- ifrs_op_margin_2036
- 0.16
- ifrs_op_margin_2037
- 0.16
- dividend_growth
- 0.01
- company_buyback_annual_m_gbp
- 35
- employee_trust_annual_replenishment_to_revenue
- 0.012
- workera_close_modeled_date
2027-02-15
- workera_assumed_cash_price_m_gbp
- 110
- workera_2027_full_annual_sales_m_gbp_assumed
- 8
- 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
- 2.58116358
- Virtual Learning
- 0.93509219
- English Language Learning
- 0.59505867
- Enterprise Learning & Skills
- 0.4683189
- Higher Education
- 1.21330144
- estimated_workera_revenue_included_once_oku
- 0
- 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
- 5.792934783
- ifrs_operating_profit_after_sbc_oku
- 1.123913043
- net_finance_expense_oku
- 0.125543478
- profit_before_tax_oku
- 0.998369565
- income_tax_expense_oku
- 0.233152174
- profit_after_tax_group_oku
- 0.765217391
- noncontrolling_profit_oku
- 0.00298913
- profit_attributable_to_parent_oku
- 0.762228261
- sbc_expense_already_in_operating_profit_oku
- 0.06576087
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 0.762228261
- 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
- 0.304891304
- lease_principal_cash_paid_oku
- 0.119565217
- company_operating_owner_cash_after_lease_before_EBT_oku
- 0.185326087
- company_funded_EBT_purchase_oku
- 0.083695652
- owner_cash_after_EBT_cash_cost_oku
- 0.101630435
- 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
- 35.15105
- 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
- 0.304891304
- lease_principal_cash_oku
- 0.119565217
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.87105
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 13.01
- closing_financial_debt_oku
- 12.13895
- 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
- 16.69895
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 13.44895
- 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
- 645954.37736
- closing_issued_shares
- 601830439
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 598669500.78954
- closing_other_public_shares
- 660938.21046
- closing_public_economic_shares
- 599330439
- closing_old_holder_fraction_of_public
- 0.998897205669
- 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
2026-12-15
- 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
- 645954.377357
- old_cohort_shares_sold
- 645938.210456
- assumed_price_gbp
- 12.956898
- old_participation_ratio
- 0.99997497207
- issued_after
- 601830439
- old_shares_after
- 598669500.78954
- ebt_after
- 3145954.3773566
- 3
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
- 598669500.78954
- issued_before
- 601830439
- ebt_before
- 3145954.3773566
- delivered_shares
- 645954.377357
- equity_reclassification_only
- はい
- issued_after
- 601830439
- old_shares_after
- 598669500.78954
- ebt_after
- 2500000
- 4
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
- 598669500.78954
- 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
- 598669500.78954
- 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
- 0.106776180698
- 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
- 12.956898
- 3
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
- 645954.377357
- 4
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
- 16.867
- Virtual Learning
- 6.1589
- English Language Learning
- 3.83075
- Enterprise Learning & Skills
- 3.03953699
- Higher Education
- 8.1483
- estimated_workera_revenue_included_once_oku
- 0.07013699
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0049261084
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.01
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual 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
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0197044335
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.005
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0297029703
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.02
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
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
- 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
- 38.044486986
- ifrs_operating_profit_after_sbc_oku
- 5.820806509
- net_finance_expense_oku
- 0.8445054
- profit_before_tax_oku
- 4.976301109
- income_tax_expense_oku
- 1.343601299
- profit_after_tax_group_oku
- 3.63269981
- noncontrolling_profit_oku
- 0.022826692
- profit_attributable_to_parent_oku
- 3.609873117
- sbc_expense_already_in_operating_profit_oku
- 0.418489357
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 3.609873117
- nci_profit_oku
- 0.022826692
- depreciation_amortization_oku
- 5.212094717
- noncash_sbc_addback_oku
- 0.418489357
- capitalised_product_development_cash_oku
- 2.739203063
- software_investment_cash_oku
- 1.179379097
- ppe_maintenance_and_growth_cash_oku
- 0.494578331
- working_capital_and_other_timing_cash_use_oku
- 0.761006509
- cash_before_lease_and_sbc_funding_oku
- 4.089116884
- lease_principal_cash_paid_oku
- 0.779911983
- company_operating_owner_cash_after_lease_before_EBT_oku
- 3.309204901
- company_funded_EBT_purchase_oku
- 0.456533844
- owner_cash_after_EBT_cash_cost_oku
- 2.852671057
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 35.15105
- sbc_equity_settled_credit_net_withholding_oku
- 0.29294255
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.552038571
- company_issuer_buybacks_paid_oku
- 0.35
- company_employee_trust_market_purchases_oku
- 0.456533844
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 36.707293252
- opening_nci_equity_oku
- 0.17
- nci_profit_oku
- 0.022826692
- nci_dividend_to_external_owners_oku
- 0.009130677
- closing_nci_equity_oku
- 0.183696015
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 4.089116884
- lease_principal_cash_oku
- 0.779911983
- Workera_cash_purchase_oku
- 1.1
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 2.353501809
- opening_financial_debt_oku
- 12.13895
- closing_financial_debt_oku
- 12.13895
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.779911983
- assumed_new_lease_liabilities_noncash_oku
- 0.779911983
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 16.69895
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 13.595448191
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 601830439
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 598669500.78954
- opening_other_public_shares
- 660938.21046
- cancelled_issuer_buyback_shares
- 2693639.10851
- company_funded_EBT_market_purchased_shares
- 3514735.12523
- closing_issued_shares
- 599286799.89149
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 592467973.11571
- closing_other_public_shares
- 4318826.77578
- closing_public_economic_shares
- 596786799.89149
- closing_old_holder_fraction_of_public
- 0.992763199896
- dated_events
内容を開く
- 1
内容を開く
- 日付
2027-02-15
- 種類
workera_acquisition_close
- is_assumption
- はい
- company_cash_delta_oku
- -1.1
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 598669500.78954
- issued_before
- 601830439
- ebt_before
- 2500000
- estimated_purchase_price_oku
- 1.1
- provisional_goodwill_oku
- 0.77
- provisional_net_identifiable_assets_oku
- 0.33
- price_confirmed
- いいえ
- PPA_confirmed
- いいえ
- issued_after
- 601830439
- old_shares_after
- 598669500.78954
- ebt_after
- 2500000
- 2
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
- 598669500.78954
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- issued_after
- 601830439
- old_shares_after
- 598669500.78954
- ebt_after
- 2500000
- 3
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
- 598669500.78954
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- locked_old_shares
- 598669500.78954
- locked_public_shares
- 599330439
- expected_payment_date
2027-05-07
- issued_after
- 601830439
- old_shares_after
- 598669500.78954
- ebt_after
- 2500000
- 4
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
- 598669500.78954
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- issued_after
- 601830439
- old_shares_after
- 598669500.78954
- ebt_after
- 2500000
- 5
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
- 1.0596450164
- old_shares_before
- 598669500.78954
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- ex_date
2027-03-18
- locked_shares
- 598669500.78954
- paid_per_share_gbp
- 0.177
- issued_after
- 601830439
- old_shares_after
- 598669500.78954
- ebt_after
- 2500000
- 6
内容を開く
- 日付
2027-06-15
- 種類
employee_trust_market_purchase
- is_assumption
- はい
- company_cash_delta_oku
- -0.4565338438
- parent_equity_delta_oku
- -0.4565338438
- old_holder_cashflow_oku
- 0.4560303809
- old_shares_before
- 598669500.78954
- issued_before
- 601830439
- ebt_before
- 2500000
- purchased_shares
- 3514735.12523
- old_cohort_shares_sold
- 3510859.09526
- assumed_price_gbp
- 12.989139
- old_participation_ratio
- 0.998897205669
- issued_after
- 601830439
- old_shares_after
- 595158641.69428
- ebt_after
- 6014735.1252303
- 7
内容を開く
- 日付
2027-07-10
- 種類
issuer_buyback_proportional_tender
- is_assumption
- はい
- company_cash_delta_oku
- -0.35
- parent_equity_delta_oku
- -0.35
- old_holder_cashflow_oku
- 0.349614022
- old_shares_before
- 595158641.69428
- issued_before
- 601830439
- ebt_before
- 6014735.1252303
- purchased_shares
- 2693639.108511
- old_cohort_shares_sold
- 2690668.578573
- assumed_price_gbp
- 12.993574
- old_participation_ratio
- 0.998897205669
- issued_after
- 599136799.89149
- old_shares_after
- 592467973.11571
- ebt_after
- 6014735.1252303
- 8
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
- 592467973.11571
- issued_before
- 599136799.89149
- ebt_before
- 6014735.1252303
- div_id
FY2027_interim
- issued_after
- 599136799.89149
- old_shares_after
- 592467973.11571
- ebt_after
- 6014735.1252303
- 9
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
- 592467973.11571
- issued_before
- 599136799.89149
- ebt_before
- 6014735.1252303
- div_id
FY2027_interim
- locked_old_shares
- 592467973.11571
- locked_public_shares
- 593122064.76626
- expected_payment_date
2027-09-13
- issued_after
- 599136799.89149
- old_shares_after
- 592467973.11571
- ebt_after
- 6014735.1252303
- 10
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
- 592467973.11571
- issued_before
- 599136799.89149
- ebt_before
- 6014735.1252303
- div_id
FY2027_interim
- issued_after
- 599136799.89149
- old_shares_after
- 592467973.11571
- ebt_after
- 6014735.1252303
- 11
内容を開く
- 日付
2027-09-13
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.491223694
- parent_equity_delta_oku
- -0.491223694
- old_holder_cashflow_oku
- 0.4906819753
- old_shares_before
- 592467973.11571
- issued_before
- 599136799.89149
- ebt_before
- 6014735.1252303
- div_id
FY2027_interim
- ex_date
2027-08-12
- locked_shares
- 592467973.11571
- paid_per_share_gbp
- 0.08282
- issued_after
- 599136799.89149
- old_shares_after
- 592467973.11571
- ebt_after
- 6014735.1252303
- 12
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
- 592467973.11571
- issued_before
- 599136799.89149
- ebt_before
- 6014735.1252303
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 599286799.89149
- old_shares_after
- 592467973.11571
- ebt_after
- 6014735.1252303
- 13
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
- 592467973.11571
- issued_before
- 599286799.89149
- ebt_before
- 6014735.1252303
- delivered_shares
- 3514735.12523
- equity_reclassification_only
- はい
- issued_after
- 599286799.89149
- old_shares_after
- 592467973.11571
- 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
- 0.2765229295
- 想定日
2027-02-15
- date_status
forecast_unannounced
- 種類
workera_acquisition_close
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- assumed_acquisition_price_oku
- 1.1
- status_as_of_basis
signed_not_closed
- 2
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
- 3
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
- 4
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
- 5
内容を開く
- year
- 0.498288843258
- 想定日
2027-05-07
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.0596450164
- 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
- 6
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
- 0.4560303809
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998897205669
- company_outflow_oku
- 0.4565338438
- execution_price_gbp_assumed
- 12.989139
- 7
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
- 0.349614022
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998897205669
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 12.993574
- 8
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
- 0.08282
- 9
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
- 0.08282
- 10
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
- 0.08282
- 11
内容を開く
- year
- 0.851471594798
- 想定日
2027-09-13
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.4906819753
- 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
- 0.08282
- 12
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
- 13
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
- 3514735.12523
- period_holder_cash_received_oku
- 2.355971395
- 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
- 17.03567
- Virtual Learning
- 6.2697602
- English Language Learning
- 3.81159625
- Enterprise Learning & Skills
- 2.99500926
- Higher Education
- 8.4579354
- estimated_workera_revenue_included_once_oku
- 0.0864
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0049261084
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.01
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual 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
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0197044335
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.005
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0297029703
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.02
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
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
- 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
- 38.56997111
- ifrs_operating_profit_after_sbc_oku
- 5.931204446
- net_finance_expense_oku
- 0.846263378
- profit_before_tax_oku
- 5.084941068
- income_tax_expense_oku
- 1.372934088
- profit_after_tax_group_oku
- 3.71200698
- noncontrolling_profit_oku
- 0.023141983
- profit_attributable_to_parent_oku
- 3.688864997
- sbc_expense_already_in_operating_profit_oku
- 0.424269682
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 3.688864997
- nci_profit_oku
- 0.023141983
- depreciation_amortization_oku
- 5.284086042
- noncash_sbc_addback_oku
- 0.424269682
- capitalised_product_development_cash_oku
- 2.77703792
- software_investment_cash_oku
- 1.195669104
- ppe_maintenance_and_growth_cash_oku
- 0.501409624
- working_capital_and_other_timing_cash_use_oku
- 0.765199837
- cash_before_lease_and_sbc_funding_oku
- 4.181046218
- lease_principal_cash_paid_oku
- 0.790684408
- company_operating_owner_cash_after_lease_before_EBT_oku
- 3.390361811
- company_funded_EBT_purchase_oku
- 0.462839653
- owner_cash_after_EBT_cash_cost_oku
- 2.927522157
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 36.707293252
- sbc_equity_settled_credit_net_withholding_oku
- 0.296988778
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.560869468
- company_issuer_buybacks_paid_oku
- 0.35
- company_employee_trust_market_purchases_oku
- 0.462839653
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 38.331437905
- opening_nci_equity_oku
- 0.183696015
- nci_profit_oku
- 0.023141983
- nci_dividend_to_external_owners_oku
- 0.009256793
- closing_nci_equity_oku
- 0.197581205
- opening_cash_oku
- 2.353501809
- operating_cash_before_lease_oku
- 4.181046218
- lease_principal_cash_oku
- 0.790684408
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.872897705
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 12.13895
- closing_financial_debt_oku
- 11.266052295
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.790684408
- assumed_new_lease_liabilities_noncash_oku
- 0.790684408
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 15.826052295
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 12.576052295
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 599286799.89149
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 592467973.11571
- opening_other_public_shares
- 4318826.77578
- cancelled_issuer_buyback_shares
- 2680210.46978
- company_funded_EBT_market_purchased_shares
- 3545517.82786
- closing_issued_shares
- 596756589.42171
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 586287299.16927
- closing_other_public_shares
- 7969290.25244
- closing_public_economic_shares
- 594256589.42171
- closing_old_holder_fraction_of_public
- 0.986589479369
- 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
- 592467973.11571
- issued_before
- 599286799.89149
- ebt_before
- 2500000
- div_id
FY2027_final
- issued_after
- 599286799.89149
- old_shares_after
- 592467973.11571
- 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
- 592467973.11571
- issued_before
- 599286799.89149
- ebt_before
- 2500000
- div_id
FY2027_final
- locked_old_shares
- 592467973.11571
- locked_public_shares
- 596786799.89149
- expected_payment_date
2028-05-05
- issued_after
- 599286799.89149
- old_shares_after
- 592467973.11571
- 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
- 592467973.11571
- issued_before
- 599286799.89149
- ebt_before
- 2500000
- div_id
FY2027_final
- issued_after
- 599286799.89149
- old_shares_after
- 592467973.11571
- 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
- -1.0668757622
- parent_equity_delta_oku
- -1.0668757622
- old_holder_cashflow_oku
- 1.0591549955
- old_shares_before
- 592467973.11571
- issued_before
- 599286799.89149
- ebt_before
- 2500000
- div_id
FY2027_final
- ex_date
2028-03-16
- locked_shares
- 592467973.11571
- paid_per_share_gbp
- 0.17877
- issued_after
- 599286799.89149
- old_shares_after
- 592467973.11571
- 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
- -0.4628396533
- parent_equity_delta_oku
- -0.4628396533
- old_holder_cashflow_oku
- 0.4594901753
- old_shares_before
- 592467973.11571
- issued_before
- 599286799.89149
- ebt_before
- 2500000
- purchased_shares
- 3545517.827856
- old_cohort_shares_sold
- 3519859.624069
- assumed_price_gbp
- 13.054219
- old_participation_ratio
- 0.992763199896
- issued_after
- 599286799.89149
- old_shares_after
- 588948113.49164
- ebt_after
- 6045517.8278558
- 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
- -0.35
- parent_equity_delta_oku
- -0.35
- old_holder_cashflow_oku
- 0.34746712
- old_shares_before
- 588948113.49164
- issued_before
- 599286799.89149
- ebt_before
- 6045517.8278558
- purchased_shares
- 2680210.46978
- old_cohort_shares_sold
- 2660814.322373
- assumed_price_gbp
- 13.058676
- old_participation_ratio
- 0.992763199896
- issued_after
- 596606589.42171
- old_shares_after
- 586287299.16927
- ebt_after
- 6045517.8278558
- 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
- 586287299.16927
- issued_before
- 596606589.42171
- ebt_before
- 6045517.8278558
- div_id
FY2028_interim
- issued_after
- 596606589.42171
- old_shares_after
- 586287299.16927
- ebt_after
- 6045517.8278558
- 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
- 586287299.16927
- issued_before
- 596606589.42171
- ebt_before
- 6045517.8278558
- div_id
FY2028_interim
- locked_old_shares
- 586287299.16927
- locked_public_shares
- 590561071.59385
- expected_payment_date
2028-09-11
- issued_after
- 596606589.42171
- old_shares_after
- 586287299.16927
- ebt_after
- 6045517.8278558
- 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
- 586287299.16927
- issued_before
- 596606589.42171
- ebt_before
- 6045517.8278558
- div_id
FY2028_interim
- issued_after
- 596606589.42171
- old_shares_after
- 586287299.16927
- ebt_after
- 6045517.8278558
- 10
内容を開く
- 日付
2028-09-11
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.4939937063
- parent_equity_delta_oku
- -0.4939937063
- old_holder_cashflow_oku
- 0.4904187726
- old_shares_before
- 586287299.16927
- issued_before
- 596606589.42171
- ebt_before
- 6045517.8278558
- div_id
FY2028_interim
- ex_date
2028-08-10
- locked_shares
- 586287299.16927
- paid_per_share_gbp
- 0.0836482
- issued_after
- 596606589.42171
- old_shares_after
- 586287299.16927
- ebt_after
- 6045517.8278558
- 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
- 586287299.16927
- issued_before
- 596606589.42171
- ebt_before
- 6045517.8278558
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 596756589.42171
- old_shares_after
- 586287299.16927
- ebt_after
- 6045517.8278558
- 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
- 586287299.16927
- issued_before
- 596756589.42171
- ebt_before
- 6045517.8278558
- delivered_shares
- 3545517.827856
- equity_reclassification_only
- はい
- issued_after
- 596756589.42171
- old_shares_after
- 586287299.16927
- 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
- 0.17877
- 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
- 0.17877
- 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
- 0.17877
- 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
- 1.0591549955
- 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
- 0.17877
- 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
- 0.4594901753
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.992763199896
- company_outflow_oku
- 0.4628396533
- execution_price_gbp_assumed
- 13.054219
- 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
- 0.34746712
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.992763199896
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.058676
- 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
- 0.0836482
- 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
- 0.0836482
- 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
- 0.0836482
- 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
- 0.4904187726
- 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
- 0.0836482
- 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
- 3545517.827856
- period_holder_cash_received_oku
- 2.356531063
- 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
- 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
- 17.2060267
- Virtual Learning
- 6.38261588
- English Language Learning
- 3.79253827
- Enterprise Learning & Skills
- 2.94202108
- Higher Education
- 8.77933695
- estimated_workera_revenue_included_once_oku
- 0.093312
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0049261084
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.01
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual 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
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0197044335
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.005
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0297029703
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.02
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
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
- 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
- 39.102538873
- ifrs_operating_profit_after_sbc_oku
- 6.043514619
- net_finance_expense_oku
- 0.799114719
- profit_before_tax_oku
- 5.2443999
- income_tax_expense_oku
- 1.415987973
- profit_after_tax_group_oku
- 3.828411927
- noncontrolling_profit_oku
- 0.023461523
- profit_attributable_to_parent_oku
- 3.804950403
- sbc_expense_already_in_operating_profit_oku
- 0.430127928
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 3.804950403
- nci_profit_oku
- 0.023461523
- depreciation_amortization_oku
- 5.357047826
- noncash_sbc_addback_oku
- 0.430127928
- capitalised_product_development_cash_oku
- 2.815382799
- software_investment_cash_oku
- 1.212178705
- ppe_maintenance_and_growth_cash_oku
- 0.508333005
- working_capital_and_other_timing_cash_use_oku
- 0.775742348
- cash_before_lease_and_sbc_funding_oku
- 4.303950823
- lease_principal_cash_paid_oku
- 0.801602047
- company_operating_owner_cash_after_lease_before_EBT_oku
- 3.502348776
- company_funded_EBT_purchase_oku
- 0.469230466
- owner_cash_after_EBT_cash_cost_oku
- 3.03311831
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 38.331437905
- sbc_equity_settled_credit_net_withholding_oku
- 0.301089549
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.569757029
- company_issuer_buybacks_paid_oku
- 0.35
- company_employee_trust_market_purchases_oku
- 0.469230466
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 40.060490363
- opening_nci_equity_oku
- 0.197581205
- nci_profit_oku
- 0.023461523
- nci_dividend_to_external_owners_oku
- 0.009384609
- closing_nci_equity_oku
- 0.211658119
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 4.303950823
- lease_principal_cash_oku
- 0.801602047
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 1.115976672
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 11.266052295
- closing_financial_debt_oku
- 10.150075623
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.801602047
- assumed_new_lease_liabilities_noncash_oku
- 0.801602047
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 14.710075623
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 11.460075623
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 596756589.42171
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 586287299.16927
- opening_other_public_shares
- 7969290.25244
- cancelled_issuer_buyback_shares
- 2666885.19349
- company_funded_EBT_market_purchased_shares
- 3576603.00558
- closing_issued_shares
- 594239704.22821
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 580127539.3975
- closing_other_public_shares
- 11612164.83072
- closing_public_economic_shares
- 591739704.22821
- closing_old_holder_fraction_of_public
- 0.980376228352
- 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
- 586287299.16927
- issued_before
- 596756589.42171
- ebt_before
- 2500000
- div_id
FY2028_final
- issued_after
- 596756589.42171
- old_shares_after
- 586287299.16927
- 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
- 586287299.16927
- issued_before
- 596756589.42171
- ebt_before
- 2500000
- div_id
FY2028_final
- locked_old_shares
- 586287299.16927
- locked_public_shares
- 594256589.42171
- expected_payment_date
2029-05-04
- issued_after
- 596756589.42171
- old_shares_after
- 586287299.16927
- 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
- 586287299.16927
- issued_before
- 596756589.42171
- ebt_before
- 2500000
- div_id
FY2028_final
- issued_after
- 596756589.42171
- old_shares_after
- 586287299.16927
- 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
- -1.07297603
- parent_equity_delta_oku
- -1.07297603
- old_holder_cashflow_oku
- 1.0585868628
- old_shares_before
- 586287299.16927
- issued_before
- 596756589.42171
- ebt_before
- 2500000
- div_id
FY2028_final
- ex_date
2029-03-15
- locked_shares
- 586287299.16927
- paid_per_share_gbp
- 0.1805577
- issued_after
- 596756589.42171
- old_shares_after
- 586287299.16927
- 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
- -0.4692304665
- parent_equity_delta_oku
- -0.4692304665
- old_holder_cashflow_oku
- 0.4629378416
- old_shares_before
- 586287299.16927
- issued_before
- 596756589.42171
- ebt_before
- 2500000
- purchased_shares
- 3576603.00558
- old_cohort_shares_sold
- 3528638.897186
- assumed_price_gbp
- 13.119445
- old_participation_ratio
- 0.986589479369
- issued_after
- 596756589.42171
- old_shares_after
- 582758660.27208
- ebt_after
- 6076603.0055801
- 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
- -0.35
- parent_equity_delta_oku
- -0.35
- old_holder_cashflow_oku
- 0.3453063178
- old_shares_before
- 582758660.27208
- issued_before
- 596756589.42171
- ebt_before
- 6076603.0055801
- purchased_shares
- 2666885.193494
- old_cohort_shares_sold
- 2631120.874586
- assumed_price_gbp
- 13.123925
- old_participation_ratio
- 0.986589479369
- issued_after
- 594089704.22821
- old_shares_after
- 580127539.3975
- ebt_after
- 6076603.0055801
- 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
- 580127539.3975
- issued_before
- 594089704.22821
- ebt_before
- 6076603.0055801
- div_id
FY2029_interim
- issued_after
- 594089704.22821
- old_shares_after
- 580127539.3975
- ebt_after
- 6076603.0055801
- 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
- 580127539.3975
- issued_before
- 594089704.22821
- ebt_before
- 6076603.0055801
- div_id
FY2029_interim
- locked_old_shares
- 580127539.3975
- locked_public_shares
- 588013101.22263
- expected_payment_date
2029-09-10
- issued_after
- 594089704.22821
- old_shares_after
- 580127539.3975
- ebt_after
- 6076603.0055801
- 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
- 580127539.3975
- issued_before
- 594089704.22821
- ebt_before
- 6076603.0055801
- div_id
FY2029_interim
- issued_after
- 594089704.22821
- old_shares_after
- 580127539.3975
- ebt_after
- 6076603.0055801
- 10
内容を開く
- 日付
2029-09-10
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.4967809987
- parent_equity_delta_oku
- -0.4967809987
- old_holder_cashflow_oku
- 0.4901189069
- old_shares_before
- 580127539.3975
- issued_before
- 594089704.22821
- ebt_before
- 6076603.0055801
- div_id
FY2029_interim
- ex_date
2029-08-09
- locked_shares
- 580127539.3975
- paid_per_share_gbp
- 0.084484682
- issued_after
- 594089704.22821
- old_shares_after
- 580127539.3975
- ebt_after
- 6076603.0055801
- 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
- 580127539.3975
- issued_before
- 594089704.22821
- ebt_before
- 6076603.0055801
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 594239704.22821
- old_shares_after
- 580127539.3975
- ebt_after
- 6076603.0055801
- 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
- 580127539.3975
- issued_before
- 594239704.22821
- ebt_before
- 6076603.0055801
- delivered_shares
- 3576603.00558
- equity_reclassification_only
- はい
- issued_after
- 594239704.22821
- old_shares_after
- 580127539.3975
- 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
- 0.1805577
- 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
- 0.1805577
- 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
- 0.1805577
- 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
- 1.0585868628
- 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
- 0.1805577
- 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
- 0.4629378416
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.986589479369
- company_outflow_oku
- 0.4692304665
- execution_price_gbp_assumed
- 13.119445
- 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
- 0.3453063178
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.986589479369
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.123925
- 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
- 0.08448468
- 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
- 0.08448468
- 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
- 0.08448468
- 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
- 0.4901189069
- 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
- 0.08448468
- 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
- 3576603.00558
- period_holder_cash_received_oku
- 2.356949929
- 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
- 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
- 17.37808697
- Virtual Learning
- 6.49750297
- English Language Learning
- 3.77357558
- Enterprise Learning & Skills
- 2.89064561
- Higher Education
- 9.11295175
- estimated_workera_revenue_included_once_oku
- 0.10077696
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0049261084
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.01
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual 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
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0197044335
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.005
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0297029703
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.02
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
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
- 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
- 39.652762877
- ifrs_operating_profit_after_sbc_oku
- 6.159395833
- net_finance_expense_oku
- 0.741083932
- profit_before_tax_oku
- 5.418311901
- income_tax_expense_oku
- 1.462944213
- profit_after_tax_group_oku
- 3.955367688
- noncontrolling_profit_oku
- 0.023791658
- profit_attributable_to_parent_oku
- 3.93157603
- sbc_expense_already_in_operating_profit_oku
- 0.436180392
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 3.93157603
- nci_profit_oku
- 0.023791658
- depreciation_amortization_oku
- 5.432428514
- noncash_sbc_addback_oku
- 0.436180392
- capitalised_product_development_cash_oku
- 2.854998927
- software_investment_cash_oku
- 1.229235649
- ppe_maintenance_and_growth_cash_oku
- 0.515485917
- working_capital_and_other_timing_cash_use_oku
- 0.788029972
- cash_before_lease_and_sbc_funding_oku
- 4.436226128
- lease_principal_cash_paid_oku
- 0.812881639
- company_operating_owner_cash_after_lease_before_EBT_oku
- 3.623344489
- company_funded_EBT_purchase_oku
- 0.475833155
- owner_cash_after_EBT_cash_cost_oku
- 3.147511334
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 40.060490363
- sbc_equity_settled_credit_net_withholding_oku
- 0.305326274
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.578700835
- company_issuer_buybacks_paid_oku
- 0.35
- company_employee_trust_market_purchases_oku
- 0.475833155
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 41.904858678
- opening_nci_equity_oku
- 0.211658119
- nci_profit_oku
- 0.023791658
- nci_dividend_to_external_owners_oku
- 0.009516663
- closing_nci_equity_oku
- 0.225933114
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 4.436226128
- lease_principal_cash_oku
- 0.812881639
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 1.221293836
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 10.150075623
- closing_financial_debt_oku
- 8.928781787
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.812881639
- assumed_new_lease_liabilities_noncash_oku
- 0.812881639
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 13.488781787
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 10.238781787
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 594239704.22821
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 580127539.3975
- opening_other_public_shares
- 11612164.83072
- cancelled_issuer_buyback_shares
- 2653626.16685
- company_funded_EBT_market_purchased_shares
- 3608898.39013
- closing_issued_shares
- 591736078.06136
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 573987909.19236
- closing_other_public_shares
- 15248168.869
- closing_public_economic_shares
- 589236078.06136
- closing_old_holder_fraction_of_public
- 0.974122139773
- 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
- 580127539.3975
- issued_before
- 594239704.22821
- ebt_before
- 2500000
- div_id
FY2029_final
- issued_after
- 594239704.22821
- old_shares_after
- 580127539.3975
- 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
- 580127539.3975
- issued_before
- 594239704.22821
- ebt_before
- 2500000
- div_id
FY2029_final
- locked_old_shares
- 580127539.3975
- locked_public_shares
- 591739704.22821
- expected_payment_date
2030-05-03
- issued_after
- 594239704.22821
- old_shares_after
- 580127539.3975
- 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
- 580127539.3975
- issued_before
- 594239704.22821
- ebt_before
- 2500000
- div_id
FY2029_final
- issued_after
- 594239704.22821
- old_shares_after
- 580127539.3975
- 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
- -1.0791159159
- parent_equity_delta_oku
- -1.0791159159
- old_holder_cashflow_oku
- 1.0579395916
- old_shares_before
- 580127539.3975
- issued_before
- 594239704.22821
- ebt_before
- 2500000
- div_id
FY2029_final
- ex_date
2030-03-21
- locked_shares
- 580127539.3975
- paid_per_share_gbp
- 0.182363277
- issued_after
- 594239704.22821
- old_shares_after
- 580127539.3975
- 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
- -0.4758331545
- parent_equity_delta_oku
- -0.4758331545
- old_holder_cashflow_oku
- 0.4664955134
- old_shares_before
- 580127539.3975
- issued_before
- 594239704.22821
- ebt_before
- 2500000
- purchased_shares
- 3608898.390133
- old_cohort_shares_sold
- 3538078.192225
- assumed_price_gbp
- 13.184997
- old_participation_ratio
- 0.980376228352
- issued_after
- 594239704.22821
- old_shares_after
- 576589461.20527
- ebt_after
- 6108898.3901329
- 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
- -0.35
- parent_equity_delta_oku
- -0.35
- old_holder_cashflow_oku
- 0.3431316799
- old_shares_before
- 576589461.20527
- issued_before
- 594239704.22821
- ebt_before
- 6108898.3901329
- purchased_shares
- 2653626.166851
- old_cohort_shares_sold
- 2601552.012914
- assumed_price_gbp
- 13.189499
- old_participation_ratio
- 0.980376228352
- issued_after
- 591586078.06136
- old_shares_after
- 573987909.19236
- ebt_after
- 6108898.3901329
- 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
- 573987909.19236
- issued_before
- 591586078.06136
- ebt_before
- 6108898.3901329
- div_id
FY2030_interim
- issued_after
- 591586078.06136
- old_shares_after
- 573987909.19236
- ebt_after
- 6108898.3901329
- 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
- 573987909.19236
- issued_before
- 591586078.06136
- ebt_before
- 6108898.3901329
- div_id
FY2030_interim
- locked_old_shares
- 573987909.19236
- locked_public_shares
- 585477179.67123
- expected_payment_date
2030-09-09
- issued_after
- 591586078.06136
- old_shares_after
- 573987909.19236
- ebt_after
- 6108898.3901329
- 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
- 573987909.19236
- issued_before
- 591586078.06136
- ebt_before
- 6108898.3901329
- div_id
FY2030_interim
- issued_after
- 591586078.06136
- old_shares_after
- 573987909.19236
- ebt_after
- 6108898.3901329
- 10
内容を開く
- 日付
2030-09-09
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.4995849188
- parent_equity_delta_oku
- -0.4995849188
- old_holder_cashflow_oku
- 0.4897811784
- old_shares_before
- 573987909.19236
- issued_before
- 591586078.06136
- ebt_before
- 6108898.3901329
- div_id
FY2030_interim
- ex_date
2030-08-08
- locked_shares
- 573987909.19236
- paid_per_share_gbp
- 0.08532952882
- issued_after
- 591586078.06136
- old_shares_after
- 573987909.19236
- ebt_after
- 6108898.3901329
- 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
- 573987909.19236
- issued_before
- 591586078.06136
- ebt_before
- 6108898.3901329
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 591736078.06136
- old_shares_after
- 573987909.19236
- ebt_after
- 6108898.3901329
- 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
- 573987909.19236
- issued_before
- 591736078.06136
- ebt_before
- 6108898.3901329
- delivered_shares
- 3608898.390133
- equity_reclassification_only
- はい
- issued_after
- 591736078.06136
- old_shares_after
- 573987909.19236
- 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
- 0.18236328
- 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
- 0.18236328
- 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
- 0.18236328
- 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
- 1.0579395916
- 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
- 0.18236328
- 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
- 0.4664955134
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.980376228352
- company_outflow_oku
- 0.4758331545
- execution_price_gbp_assumed
- 13.184997
- 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
- 0.3431316799
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.980376228352
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.189499
- 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
- 0.08532953
- 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
- 0.08532953
- 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
- 0.08532953
- 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
- 0.4897811784
- 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
- 0.08532953
- 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
- 3608898.390133
- period_holder_cash_received_oku
- 2.357347963
- 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
- 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
- 17.55186784
- Virtual Learning
- 6.61445802
- English Language Learning
- 3.7547077
- Enterprise Learning & Skills
- 2.84089486
- Higher Education
- 9.45924392
- estimated_workera_revenue_included_once_oku
- 0.10883912
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0049261084
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.01
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual 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
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0197044335
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.005
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0297029703
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.02
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
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
- reporting_remap_warning
2027 4 segment reporting: legacy 5 units are analytical bridges, not announced audited 2027 numbers
- income
内容を開く
- 売上高
- 40.221172333
- ifrs_operating_profit_after_sbc_oku
- 6.278971903
- net_finance_expense_oku
- 0.677576653
- profit_before_tax_oku
- 5.60139525
- income_tax_expense_oku
- 1.512376718
- profit_after_tax_group_oku
- 4.089018533
- noncontrolling_profit_oku
- 0.024132703
- profit_attributable_to_parent_oku
- 4.064885829
- sbc_expense_already_in_operating_profit_oku
- 0.442432896
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 4.064885829
- nci_profit_oku
- 0.024132703
- depreciation_amortization_oku
- 5.51030061
- noncash_sbc_addback_oku
- 0.442432896
- capitalised_product_development_cash_oku
- 2.895924408
- software_investment_cash_oku
- 1.246856342
- ppe_maintenance_and_growth_cash_oku
- 0.52287524
- working_capital_and_other_timing_cash_use_oku
- 0.800716379
- cash_before_lease_and_sbc_funding_oku
- 4.575379669
- lease_principal_cash_paid_oku
- 0.824534033
- company_operating_owner_cash_after_lease_before_EBT_oku
- 3.750845636
- company_funded_EBT_purchase_oku
- 0.482654068
- owner_cash_after_EBT_cash_cost_oku
- 3.268191568
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 41.904858678
- sbc_equity_settled_credit_net_withholding_oku
- 0.309703027
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.587701266
- company_issuer_buybacks_paid_oku
- 0.35
- company_employee_trust_market_purchases_oku
- 0.482654068
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 43.871092199
- opening_nci_equity_oku
- 0.225933114
- nci_profit_oku
- 0.024132703
- nci_dividend_to_external_owners_oku
- 0.009653081
- closing_nci_equity_oku
- 0.240412736
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 4.575379669
- lease_principal_cash_oku
- 0.824534033
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 1.33283722
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 8.928781787
- closing_financial_debt_oku
- 7.595944567
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.824534033
- assumed_new_lease_liabilities_noncash_oku
- 0.824534033
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 12.155944567
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 8.905944567
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 591736078.06136
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 573987909.19236
- opening_other_public_shares
- 15248168.869
- cancelled_issuer_buyback_shares
- 2640433.06048
- company_funded_EBT_market_purchased_shares
- 3642431.11558
- closing_issued_shares
- 589245645.00089
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 567867632.09728
- closing_other_public_shares
- 18878012.90361
- closing_public_economic_shares
- 586745645.00089
- closing_old_holder_fraction_of_public
- 0.967825900261
- 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
- 573987909.19236
- issued_before
- 591736078.06136
- ebt_before
- 2500000
- div_id
FY2030_final
- issued_after
- 591736078.06136
- old_shares_after
- 573987909.19236
- 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
- 573987909.19236
- issued_before
- 591736078.06136
- ebt_before
- 2500000
- div_id
FY2030_final
- locked_old_shares
- 573987909.19236
- locked_public_shares
- 589236078.06136
- expected_payment_date
2031-05-02
- issued_after
- 591736078.06136
- old_shares_after
- 573987909.19236
- 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
- 573987909.19236
- issued_before
- 591736078.06136
- ebt_before
- 2500000
- div_id
FY2030_final
- issued_after
- 591736078.06136
- old_shares_after
- 573987909.19236
- 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
- -1.0852957234
- parent_equity_delta_oku
- -1.0852957234
- old_holder_cashflow_oku
- 1.0572105924
- old_shares_before
- 573987909.19236
- issued_before
- 591736078.06136
- ebt_before
- 2500000
- div_id
FY2030_final
- ex_date
2031-03-20
- locked_shares
- 573987909.19236
- paid_per_share_gbp
- 0.18418690977
- issued_after
- 591736078.06136
- old_shares_after
- 573987909.19236
- 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
- -0.482654068
- parent_equity_delta_oku
- -0.482654068
- old_holder_cashflow_oku
- 0.4701640135
- old_shares_before
- 573987909.19236
- issued_before
- 591736078.06136
- ebt_before
- 2500000
- purchased_shares
- 3642431.115584
- old_cohort_shares_sold
- 3548172.792287
- assumed_price_gbp
- 13.250877
- old_participation_ratio
- 0.974122139773
- issued_after
- 591736078.06136
- old_shares_after
- 570439736.40007
- ebt_after
- 6142431.1155835
- 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
- -0.35
- parent_equity_delta_oku
- -0.35
- old_holder_cashflow_oku
- 0.3409427489
- old_shares_before
- 570439736.40007
- issued_before
- 591736078.06136
- ebt_before
- 6142431.1155835
- purchased_shares
- 2640433.060476
- old_cohort_shares_sold
- 2572104.302797
- assumed_price_gbp
- 13.255401
- old_participation_ratio
- 0.974122139773
- issued_after
- 589095645.00089
- old_shares_after
- 567867632.09728
- ebt_after
- 6142431.1155835
- 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
- 567867632.09728
- issued_before
- 589095645.00089
- ebt_before
- 6142431.1155835
- div_id
FY2031_interim
- issued_after
- 589095645.00089
- old_shares_after
- 567867632.09728
- ebt_after
- 6142431.1155835
- 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
- 567867632.09728
- issued_before
- 589095645.00089
- ebt_before
- 6142431.1155835
- div_id
FY2031_interim
- locked_old_shares
- 567867632.09728
- locked_public_shares
- 582953213.8853
- expected_payment_date
2031-09-08
- issued_after
- 589095645.00089
- old_shares_after
- 567867632.09728
- ebt_after
- 6142431.1155835
- 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
- 567867632.09728
- issued_before
- 589095645.00089
- ebt_before
- 6142431.1155835
- div_id
FY2031_interim
- issued_after
- 589095645.00089
- old_shares_after
- 567867632.09728
- ebt_after
- 6142431.1155835
- 10
内容を開く
- 日付
2031-09-08
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.502405543
- parent_equity_delta_oku
- -0.502405543
- old_holder_cashflow_oku
- 0.4894043625
- old_shares_before
- 567867632.09728
- issued_before
- 589095645.00089
- ebt_before
- 6142431.1155835
- div_id
FY2031_interim
- ex_date
2031-08-14
- locked_shares
- 567867632.09728
- paid_per_share_gbp
- 0.0861828241082
- issued_after
- 589095645.00089
- old_shares_after
- 567867632.09728
- ebt_after
- 6142431.1155835
- 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
- 567867632.09728
- issued_before
- 589095645.00089
- ebt_before
- 6142431.1155835
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 589245645.00089
- old_shares_after
- 567867632.09728
- ebt_after
- 6142431.1155835
- 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
- 567867632.09728
- issued_before
- 589245645.00089
- ebt_before
- 6142431.1155835
- delivered_shares
- 3642431.115584
- equity_reclassification_only
- はい
- issued_after
- 589245645.00089
- old_shares_after
- 567867632.09728
- 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
- 0.18418691
- 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
- 0.18418691
- 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
- 0.18418691
- 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
- 1.0572105924
- 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
- 0.18418691
- 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
- 0.4701640135
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.974122139773
- company_outflow_oku
- 0.482654068
- execution_price_gbp_assumed
- 13.250877
- 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
- 0.3409427489
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.974122139773
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.255401
- 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
- 0.08618282
- 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
- 0.08618282
- 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
- 0.08618282
- 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
- 0.4894043625
- 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
- 0.08618282
- 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
- 3642431.115584
- period_holder_cash_received_oku
- 2.357721717
- 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
- 17.72738652
- Virtual Learning
- 6.73351827
- English Language Learning
- 3.73593416
- Enterprise Learning & Skills
- 2.79278409
- Higher Education
- 9.81869518
- estimated_workera_revenue_included_once_oku
- 0.11754625
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0049261084
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.01
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual 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
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0197044335
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.005
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0297029703
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.02
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
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
- reporting_remap_warning
2027 4 segment reporting: legacy 5 units are analytical bridges, not announced audited 2027 numbers
- income
内容を開く
- 売上高
- 40.808318218
- ifrs_operating_profit_after_sbc_oku
- 6.402371703
- net_finance_expense_oku
- 0.608269117
- profit_before_tax_oku
- 5.794102585
- income_tax_expense_oku
- 1.564407698
- profit_after_tax_group_oku
- 4.229694887
- noncontrolling_profit_oku
- 0.024484991
- profit_attributable_to_parent_oku
- 4.205209896
- sbc_expense_already_in_operating_profit_oku
- 0.4488915
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 4.205209896
- nci_profit_oku
- 0.024484991
- depreciation_amortization_oku
- 5.590739596
- noncash_sbc_addback_oku
- 0.4488915
- capitalised_product_development_cash_oku
- 2.938198912
- software_investment_cash_oku
- 1.265057865
- ppe_maintenance_and_growth_cash_oku
- 0.530508137
- working_capital_and_other_timing_cash_use_oku
- 0.813814422
- cash_before_lease_and_sbc_funding_oku
- 4.721746648
- lease_principal_cash_paid_oku
- 0.836570523
- company_operating_owner_cash_after_lease_before_EBT_oku
- 3.885176124
- company_funded_EBT_purchase_oku
- 0.489699819
- owner_cash_after_EBT_cash_cost_oku
- 3.395476306
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 43.871092199
- sbc_equity_settled_credit_net_withholding_oku
- 0.31422405
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.59675878
- company_issuer_buybacks_paid_oku
- 0.35
- company_employee_trust_market_purchases_oku
- 0.489699819
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 45.966067548
- opening_nci_equity_oku
- 0.240412736
- nci_profit_oku
- 0.024484991
- nci_dividend_to_external_owners_oku
- 0.009793996
- closing_nci_equity_oku
- 0.25510373
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 4.721746648
- lease_principal_cash_oku
- 0.836570523
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 1.45092353
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 7.595944567
- closing_financial_debt_oku
- 6.145021037
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.836570523
- assumed_new_lease_liabilities_noncash_oku
- 0.836570523
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 10.705021037
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 7.455021037
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 589245645.00089
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 567867632.09728
- opening_other_public_shares
- 18878012.90361
- cancelled_issuer_buyback_shares
- 2627269.67064
- company_funded_EBT_market_purchased_shares
- 3677179.32804
- closing_issued_shares
- 586768375.33025
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 561766023.06947
- closing_other_public_shares
- 22502352.26077
- closing_public_economic_shares
- 584268375.33025
- closing_old_holder_fraction_of_public
- 0.961486273756
- 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
- 567867632.09728
- issued_before
- 589245645.00089
- ebt_before
- 2500000
- div_id
FY2031_final
- issued_after
- 589245645.00089
- old_shares_after
- 567867632.09728
- 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
- 567867632.09728
- issued_before
- 589245645.00089
- ebt_before
- 2500000
- div_id
FY2031_final
- locked_old_shares
- 567867632.09728
- locked_public_shares
- 586745645.00089
- expected_payment_date
2032-05-07
- issued_after
- 589245645.00089
- old_shares_after
- 567867632.09728
- 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
- 567867632.09728
- issued_before
- 589245645.00089
- ebt_before
- 2500000
- div_id
FY2031_final
- issued_after
- 589245645.00089
- old_shares_after
- 567867632.09728
- 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
- -1.0915157585
- parent_equity_delta_oku
- -1.0915157585
- old_holder_cashflow_oku
- 1.0563972216
- old_shares_before
- 567867632.09728
- issued_before
- 589245645.00089
- ebt_before
- 2500000
- div_id
FY2031_final
- ex_date
2032-03-18
- locked_shares
- 567867632.09728
- paid_per_share_gbp
- 0.1860287788677
- issued_after
- 589245645.00089
- old_shares_after
- 567867632.09728
- 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
- -0.4896998186
- parent_equity_delta_oku
- -0.4896998186
- old_holder_cashflow_oku
- 0.4739441678
- old_shares_before
- 567867632.09728
- issued_before
- 589245645.00089
- ebt_before
- 2500000
- purchased_shares
- 3677179.328044
- old_cohort_shares_sold
- 3558869.393586
- assumed_price_gbp
- 13.317268
- old_participation_ratio
- 0.967825900261
- issued_after
- 589245645.00089
- old_shares_after
- 564308762.70369
- ebt_after
- 6177179.3280442
- 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
- -0.35
- parent_equity_delta_oku
- -0.35
- old_holder_cashflow_oku
- 0.3387390651
- old_shares_before
- 564308762.70369
- issued_before
- 589245645.00089
- ebt_before
- 6177179.3280442
- purchased_shares
- 2627269.67064
- old_cohort_shares_sold
- 2542739.634216
- assumed_price_gbp
- 13.321815
- old_participation_ratio
- 0.967825900261
- issued_after
- 586618375.33025
- old_shares_after
- 561766023.06947
- ebt_after
- 6177179.3280442
- 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
- 561766023.06947
- issued_before
- 586618375.33025
- ebt_before
- 6177179.3280442
- div_id
FY2032_interim
- issued_after
- 586618375.33025
- old_shares_after
- 561766023.06947
- ebt_after
- 6177179.3280442
- 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
- 561766023.06947
- issued_before
- 586618375.33025
- ebt_before
- 6177179.3280442
- div_id
FY2032_interim
- locked_old_shares
- 561766023.06947
- locked_public_shares
- 580441196.0022
- expected_payment_date
2032-09-13
- issued_after
- 586618375.33025
- old_shares_after
- 561766023.06947
- ebt_after
- 6177179.3280442
- 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
- 561766023.06947
- issued_before
- 586618375.33025
- ebt_before
- 6177179.3280442
- div_id
FY2032_interim
- issued_after
- 586618375.33025
- old_shares_after
- 561766023.06947
- ebt_after
- 6177179.3280442
- 10
内容を開く
- 日付
2032-09-13
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5052430212
- parent_equity_delta_oku
- -0.5052430212
- old_holder_cashflow_oku
- 0.4889872818
- old_shares_before
- 561766023.06947
- issued_before
- 586618375.33025
- ebt_before
- 6177179.3280442
- div_id
FY2032_interim
- ex_date
2032-08-12
- locked_shares
- 561766023.06947
- paid_per_share_gbp
- 0.087044652349282
- issued_after
- 586618375.33025
- old_shares_after
- 561766023.06947
- ebt_after
- 6177179.3280442
- 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
- 561766023.06947
- issued_before
- 586618375.33025
- ebt_before
- 6177179.3280442
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 586768375.33025
- old_shares_after
- 561766023.06947
- ebt_after
- 6177179.3280442
- 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
- 561766023.06947
- issued_before
- 586768375.33025
- ebt_before
- 6177179.3280442
- delivered_shares
- 3677179.328044
- equity_reclassification_only
- はい
- issued_after
- 586768375.33025
- old_shares_after
- 561766023.06947
- 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
- 0.18602878
- 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
- 0.18602878
- 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
- 0.18602878
- 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
- 1.0563972216
- 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
- 0.18602878
- 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
- 0.4739441678
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.967825900261
- company_outflow_oku
- 0.4896998186
- execution_price_gbp_assumed
- 13.317268
- 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
- 0.3387390651
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.967825900261
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.321815
- 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
- 0.08704465
- 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
- 0.08704465
- 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
- 0.08704465
- 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
- 0.4889872818
- 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
- 0.08704465
- 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
- 3677179.328044
- period_holder_cash_received_oku
- 2.358067736
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- 9.0E-9
- cash_bridge_m
- 9.0E-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
- 17.90466038
- Virtual Learning
- 6.8547216
- English Language Learning
- 3.71725449
- Enterprise Learning & Skills
- 2.74633211
- Higher Education
- 10.1918056
- estimated_workera_revenue_included_once_oku
- 0.12694995
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0049261084
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.01
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual 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
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0197044335
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.005
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0297029703
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.02
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
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
- 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
- 41.414774176
- ifrs_operating_profit_after_sbc_oku
- 6.529729395
- net_finance_expense_oku
- 0.532821094
- profit_before_tax_oku
- 5.996908301
- income_tax_expense_oku
- 1.619165241
- profit_after_tax_group_oku
- 4.37774306
- noncontrolling_profit_oku
- 0.024848865
- profit_attributable_to_parent_oku
- 4.352894195
- sbc_expense_already_in_operating_profit_oku
- 0.455562516
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 4.352894195
- nci_profit_oku
- 0.024848865
- depreciation_amortization_oku
- 5.673824062
- noncash_sbc_addback_oku
- 0.455562516
- capitalised_product_development_cash_oku
- 2.981863741
- software_investment_cash_oku
- 1.283857999
- ppe_maintenance_and_growth_cash_oku
- 0.538392064
- working_capital_and_other_timing_cash_use_oku
- 0.82733749
- cash_before_lease_and_sbc_funding_oku
- 4.875678344
- lease_principal_cash_paid_oku
- 0.849002871
- company_operating_owner_cash_after_lease_before_EBT_oku
- 4.026675473
- company_funded_EBT_purchase_oku
- 0.49697729
- owner_cash_after_EBT_cash_cost_oku
- 3.529698183
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 45.966067548
- sbc_equity_settled_credit_net_withholding_oku
- 0.318893761
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.605873707
- company_issuer_buybacks_paid_oku
- 0.35
- company_employee_trust_market_purchases_oku
- 0.49697729
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 48.197004508
- opening_nci_equity_oku
- 0.25510373
- nci_profit_oku
- 0.024848865
- nci_dividend_to_external_owners_oku
- 0.009939546
- closing_nci_equity_oku
- 0.270013049
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 4.875678344
- lease_principal_cash_oku
- 0.849002871
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 1.575884931
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 6.145021037
- closing_financial_debt_oku
- 4.569136106
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.849002871
- assumed_new_lease_liabilities_noncash_oku
- 0.849002871
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 9.129136106
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 5.879136106
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 586768375.33025
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 561766023.06947
- opening_other_public_shares
- 22502352.26077
- cancelled_issuer_buyback_shares
- 2614207.60158
- company_funded_EBT_market_purchased_shares
- 3713272.58586
- closing_issued_shares
- 584304167.72866
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 555682237.72178
- closing_other_public_shares
- 26121930.00688
- closing_public_economic_shares
- 581804167.72866
- closing_old_holder_fraction_of_public
- 0.955101851352
- 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
- 561766023.06947
- issued_before
- 586768375.33025
- ebt_before
- 2500000
- div_id
FY2032_final
- issued_after
- 586768375.33025
- old_shares_after
- 561766023.06947
- 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
- 561766023.06947
- issued_before
- 586768375.33025
- ebt_before
- 2500000
- div_id
FY2032_final
- locked_old_shares
- 561766023.06947
- locked_public_shares
- 584268375.33025
- expected_payment_date
2033-05-06
- issued_after
- 586768375.33025
- old_shares_after
- 561766023.06947
- 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
- 561766023.06947
- issued_before
- 586768375.33025
- ebt_before
- 2500000
- div_id
FY2032_final
- issued_after
- 586768375.33025
- old_shares_after
- 561766023.06947
- 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
- -1.0977763972
- parent_equity_delta_oku
- -1.0977763972
- old_holder_cashflow_oku
- 1.0554969375
- old_shares_before
- 561766023.06947
- issued_before
- 586768375.33025
- ebt_before
- 2500000
- div_id
FY2032_final
- ex_date
2033-03-17
- locked_shares
- 561766023.06947
- paid_per_share_gbp
- 0.18788906665638
- issued_after
- 586768375.33025
- old_shares_after
- 561766023.06947
- 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
- -0.4969772901
- parent_equity_delta_oku
- -0.4969772901
- old_holder_cashflow_oku
- 0.4778368428
- old_shares_before
- 561766023.06947
- issued_before
- 586768375.33025
- ebt_before
- 2500000
- purchased_shares
- 3713272.585863
- old_cohort_shares_sold
- 3570260.62202
- assumed_price_gbp
- 13.383808
- old_participation_ratio
- 0.961486273756
- issued_after
- 586768375.33025
- old_shares_after
- 558195762.44745
- ebt_after
- 6213272.5858626
- 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
- -0.35
- parent_equity_delta_oku
- -0.35
- old_holder_cashflow_oku
- 0.3365201958
- old_shares_before
- 558195762.44745
- issued_before
- 586768375.33025
- ebt_before
- 6213272.5858626
- purchased_shares
- 2614207.601584
- old_cohort_shares_sold
- 2513524.725671
- assumed_price_gbp
- 13.388378
- old_participation_ratio
- 0.961486273756
- issued_after
- 584154167.72866
- old_shares_after
- 555682237.72178
- ebt_after
- 6213272.5858626
- 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
- 555682237.72178
- issued_before
- 584154167.72866
- ebt_before
- 6213272.5858626
- div_id
FY2033_interim
- issued_after
- 584154167.72866
- old_shares_after
- 555682237.72178
- ebt_after
- 6213272.5858626
- 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
- 555682237.72178
- issued_before
- 584154167.72866
- ebt_before
- 6213272.5858626
- div_id
FY2033_interim
- locked_old_shares
- 555682237.72178
- locked_public_shares
- 577940895.1428
- expected_payment_date
2033-09-12
- issued_after
- 584154167.72866
- old_shares_after
- 555682237.72178
- ebt_after
- 6213272.5858626
- 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
- 555682237.72178
- issued_before
- 584154167.72866
- ebt_before
- 6213272.5858626
- div_id
FY2033_interim
- issued_after
- 584154167.72866
- old_shares_after
- 555682237.72178
- ebt_after
- 6213272.5858626
- 10
内容を開く
- 日付
2033-09-12
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5080973094
- parent_equity_delta_oku
- -0.5080973094
- old_holder_cashflow_oku
- 0.4885285887
- old_shares_before
- 555682237.72178
- issued_before
- 584154167.72866
- ebt_before
- 6213272.5858626
- div_id
FY2033_interim
- ex_date
2033-08-11
- locked_shares
- 555682237.72178
- paid_per_share_gbp
- 0.087915098872775
- issued_after
- 584154167.72866
- old_shares_after
- 555682237.72178
- ebt_after
- 6213272.5858626
- 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
- 555682237.72178
- issued_before
- 584154167.72866
- ebt_before
- 6213272.5858626
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 584304167.72866
- old_shares_after
- 555682237.72178
- ebt_after
- 6213272.5858626
- 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
- 555682237.72178
- issued_before
- 584304167.72866
- ebt_before
- 6213272.5858626
- delivered_shares
- 3713272.585863
- equity_reclassification_only
- はい
- issued_after
- 584304167.72866
- old_shares_after
- 555682237.72178
- 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
- 0.18788907
- 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
- 0.18788907
- 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
- 0.18788907
- 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
- 1.0554969375
- 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
- 0.18788907
- 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
- 0.4778368428
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.961486273756
- company_outflow_oku
- 0.4969772901
- execution_price_gbp_assumed
- 13.383808
- 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
- 0.3365201958
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.961486273756
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.388378
- 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
- 0.0879151
- 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
- 0.0879151
- 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
- 0.0879151
- 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
- 0.4885285887
- 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
- 0.0879151
- 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
- 3713272.585863
- period_holder_cash_received_oku
- 2.358382565
- 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
- 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
- 18.08370698
- Virtual Learning
- 6.97810658
- English Language Learning
- 3.69866822
- Enterprise Learning & Skills
- 2.70156146
- Higher Education
- 10.57909421
- estimated_workera_revenue_included_once_oku
- 0.13710594
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0049261084
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.01
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual 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
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0197044335
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.005
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0297029703
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.02
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
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
- 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
- 42.041137463
- ifrs_operating_profit_after_sbc_oku
- 6.661184669
- net_finance_expense_oku
- 0.450875078
- profit_before_tax_oku
- 6.210309592
- income_tax_expense_oku
- 1.67678359
- profit_after_tax_group_oku
- 4.533526002
- noncontrolling_profit_oku
- 0.025224682
- profit_attributable_to_parent_oku
- 4.508301319
- sbc_expense_already_in_operating_profit_oku
- 0.462452512
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 4.508301319
- nci_profit_oku
- 0.025224682
- depreciation_amortization_oku
- 5.759635832
- noncash_sbc_addback_oku
- 0.462452512
- capitalised_product_development_cash_oku
- 3.026961897
- software_investment_cash_oku
- 1.303275261
- ppe_maintenance_and_growth_cash_oku
- 0.546534787
- working_capital_and_other_timing_cash_use_oku
- 0.841299518
- cash_before_lease_and_sbc_funding_oku
- 5.037542883
- lease_principal_cash_paid_oku
- 0.861843318
- company_operating_owner_cash_after_lease_before_EBT_oku
- 4.175699565
- company_funded_EBT_purchase_oku
- 0.50449365
- owner_cash_after_EBT_cash_cost_oku
- 3.671205915
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 48.197004508
- sbc_equity_settled_credit_net_withholding_oku
- 0.323716758
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.615046407
- company_issuer_buybacks_paid_oku
- 0.35
- company_employee_trust_market_purchases_oku
- 0.50449365
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 50.571482529
- opening_nci_equity_oku
- 0.270013049
- nci_profit_oku
- 0.025224682
- nci_dividend_to_external_owners_oku
- 0.010089873
- closing_nci_equity_oku
- 0.285147858
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 5.037542883
- lease_principal_cash_oku
- 0.861843318
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 1.069136106
- closing_cash_oku
- 3.138933529
- opening_financial_debt_oku
- 4.569136106
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.861843318
- assumed_new_lease_liabilities_noncash_oku
- 0.861843318
- 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
- 4.171066471
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 584304167.72866
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 555682237.72178
- opening_other_public_shares
- 26121930.00688
- cancelled_issuer_buyback_shares
- 2601210.47358
- company_funded_EBT_market_purchased_shares
- 3750692.08771
- closing_issued_shares
- 581852957.25509
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 549615523.82589
- closing_other_public_shares
- 29737433.4292
- closing_public_economic_shares
- 579352957.25509
- closing_old_holder_fraction_of_public
- 0.948671301222
- 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
- 555682237.72178
- issued_before
- 584304167.72866
- ebt_before
- 2500000
- div_id
FY2033_final
- issued_after
- 584304167.72866
- old_shares_after
- 555682237.72178
- 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
- 555682237.72178
- issued_before
- 584304167.72866
- ebt_before
- 2500000
- div_id
FY2033_final
- locked_old_shares
- 555682237.72178
- locked_public_shares
- 581804167.72866
- expected_payment_date
2034-05-05
- issued_after
- 584304167.72866
- old_shares_after
- 555682237.72178
- 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
- 555682237.72178
- issued_before
- 584304167.72866
- ebt_before
- 2500000
- div_id
FY2033_final
- issued_after
- 584304167.72866
- old_shares_after
- 555682237.72178
- 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
- -1.1040778847
- parent_equity_delta_oku
- -1.1040778847
- old_holder_cashflow_oku
- 1.0545068317
- old_shares_before
- 555682237.72178
- issued_before
- 584304167.72866
- ebt_before
- 2500000
- div_id
FY2033_final
- ex_date
2034-03-16
- locked_shares
- 555682237.72178
- paid_per_share_gbp
- 0.18976795732294
- issued_after
- 584304167.72866
- old_shares_after
- 555682237.72178
- 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
- -0.5044936496
- parent_equity_delta_oku
- -0.5044936496
- old_holder_cashflow_oku
- 0.4818428187
- old_shares_before
- 555682237.72178
- issued_before
- 584304167.72866
- ebt_before
- 2500000
- purchased_shares
- 3750692.087715
- old_cohort_shares_sold
- 3582292.956827
- assumed_price_gbp
- 13.450682
- old_participation_ratio
- 0.955101851352
- issued_after
- 584304167.72866
- old_shares_after
- 552099944.76496
- ebt_after
- 6250692.0877148
- 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
- -0.35
- parent_equity_delta_oku
- -0.35
- old_holder_cashflow_oku
- 0.334285648
- old_shares_before
- 552099944.76496
- issued_before
- 584304167.72866
- ebt_before
- 6250692.0877148
- purchased_shares
- 2601210.473577
- old_cohort_shares_sold
- 2484420.939069
- assumed_price_gbp
- 13.455274
- old_participation_ratio
- 0.955101851352
- issued_after
- 581702957.25509
- old_shares_after
- 549615523.82589
- ebt_after
- 6250692.0877148
- 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
- 549615523.82589
- issued_before
- 581702957.25509
- ebt_before
- 6250692.0877148
- div_id
FY2034_interim
- issued_after
- 581702957.25509
- old_shares_after
- 549615523.82589
- ebt_after
- 6250692.0877148
- 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
- 549615523.82589
- issued_before
- 581702957.25509
- ebt_before
- 6250692.0877148
- div_id
FY2034_interim
- locked_old_shares
- 549615523.82589
- locked_public_shares
- 575452265.16737
- expected_payment_date
2034-09-11
- issued_after
- 581702957.25509
- old_shares_after
- 549615523.82589
- ebt_after
- 6250692.0877148
- 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
- 549615523.82589
- issued_before
- 581702957.25509
- ebt_before
- 6250692.0877148
- div_id
FY2034_interim
- issued_after
- 581702957.25509
- old_shares_after
- 549615523.82589
- ebt_after
- 6250692.0877148
- 10
内容を開く
- 日付
2034-09-11
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5109685222
- parent_equity_delta_oku
- -0.5109685222
- old_holder_cashflow_oku
- 0.4880269815
- old_shares_before
- 549615523.82589
- issued_before
- 581702957.25509
- ebt_before
- 6250692.0877148
- div_id
FY2034_interim
- ex_date
2034-08-10
- locked_shares
- 549615523.82589
- paid_per_share_gbp
- 0.088794249861503
- issued_after
- 581702957.25509
- old_shares_after
- 549615523.82589
- ebt_after
- 6250692.0877148
- 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
- 549615523.82589
- issued_before
- 581702957.25509
- ebt_before
- 6250692.0877148
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 581852957.25509
- old_shares_after
- 549615523.82589
- ebt_after
- 6250692.0877148
- 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
- 549615523.82589
- issued_before
- 581852957.25509
- ebt_before
- 6250692.0877148
- delivered_shares
- 3750692.087715
- equity_reclassification_only
- はい
- issued_after
- 581852957.25509
- old_shares_after
- 549615523.82589
- 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
- 0.18976796
- 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
- 0.18976796
- 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
- 0.18976796
- 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
- 1.0545068317
- 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
- 0.18976796
- 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
- 0.4818428187
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.955101851352
- company_outflow_oku
- 0.5044936496
- execution_price_gbp_assumed
- 13.450682
- 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
- 0.334285648
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.955101851352
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.455274
- 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
- 0.08879425
- 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
- 0.08879425
- 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
- 0.08879425
- 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
- 0.4880269815
- 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
- 0.08879425
- 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
- 3750692.087715
- period_holder_cash_received_oku
- 2.35866228
- 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
- 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
- 18.26454405
- Virtual Learning
- 7.1037125
- English Language Learning
- 3.68017488
- Enterprise Learning & Skills
- 2.65849871
- Higher Education
- 10.98109979
- estimated_workera_revenue_included_once_oku
- 0.14807442
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0049261084
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.01
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual 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
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0197044335
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.005
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0297029703
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.02
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
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
- 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
- 42.688029936
- ifrs_operating_profit_after_sbc_oku
- 6.796882989
- net_finance_expense_oku
- 0.387612798
- profit_before_tax_oku
- 6.409270191
- income_tax_expense_oku
- 1.730502952
- profit_after_tax_group_oku
- 4.678767239
- noncontrolling_profit_oku
- 0.025612818
- profit_attributable_to_parent_oku
- 4.653154422
- sbc_expense_already_in_operating_profit_oku
- 0.469568329
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 4.653154422
- nci_profit_oku
- 0.025612818
- depreciation_amortization_oku
- 5.848260101
- noncash_sbc_addback_oku
- 0.469568329
- capitalised_product_development_cash_oku
- 3.073538155
- software_investment_cash_oku
- 1.323328928
- ppe_maintenance_and_growth_cash_oku
- 0.554944389
- working_capital_and_other_timing_cash_use_oku
- 0.855715023
- cash_before_lease_and_sbc_funding_oku
- 5.189069175
- lease_principal_cash_paid_oku
- 0.875104614
- company_operating_owner_cash_after_lease_before_EBT_oku
- 4.313964561
- company_funded_EBT_purchase_oku
- 0.512256359
- owner_cash_after_EBT_cash_cost_oku
- 3.801708202
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 50.571482529
- sbc_equity_settled_credit_net_withholding_oku
- 0.328697831
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.624277265
- company_issuer_buybacks_paid_oku
- 0.35
- company_employee_trust_market_purchases_oku
- 0.512256359
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 53.078801157
- opening_nci_equity_oku
- 0.285147858
- nci_profit_oku
- 0.025612818
- nci_dividend_to_external_owners_oku
- 0.010245127
- closing_nci_equity_oku
- 0.300515549
- opening_cash_oku
- 3.138933529
- operating_cash_before_lease_oku
- 5.189069175
- lease_principal_cash_oku
- 0.875104614
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 4.968119339
- opening_financial_debt_oku
- 3.5
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.875104614
- assumed_new_lease_liabilities_noncash_oku
- 0.875104614
- 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
- 2.341880661
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 581852957.25509
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 549615523.82589
- opening_other_public_shares
- 29737433.4292
- cancelled_issuer_buyback_shares
- 2588277.96375
- company_funded_EBT_market_purchased_shares
- 3789470.12724
- closing_issued_shares
- 579414679.29134
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 543565137.24554
- closing_other_public_shares
- 33349542.0458
- closing_public_economic_shares
- 576914679.29134
- closing_old_holder_fraction_of_public
- 0.942193285692
- 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
- 549615523.82589
- issued_before
- 581852957.25509
- ebt_before
- 2500000
- div_id
FY2034_final
- issued_after
- 581852957.25509
- old_shares_after
- 549615523.82589
- 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
- 549615523.82589
- issued_before
- 581852957.25509
- ebt_before
- 2500000
- div_id
FY2034_final
- locked_old_shares
- 549615523.82589
- locked_public_shares
- 579352957.25509
- expected_payment_date
2035-05-04
- issued_after
- 581852957.25509
- old_shares_after
- 549615523.82589
- 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
- 549615523.82589
- issued_before
- 581852957.25509
- ebt_before
- 2500000
- div_id
FY2034_final
- issued_after
- 581852957.25509
- old_shares_after
- 549615523.82589
- 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
- -1.1104205354
- parent_equity_delta_oku
- -1.1104205354
- old_holder_cashflow_oku
- 1.0534240942
- old_shares_before
- 549615523.82589
- issued_before
- 581852957.25509
- ebt_before
- 2500000
- div_id
FY2034_final
- ex_date
2035-03-15
- locked_shares
- 549615523.82589
- paid_per_share_gbp
- 0.19166563689617
- issued_after
- 581852957.25509
- old_shares_after
- 549615523.82589
- 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
- -0.5122563592
- parent_equity_delta_oku
- -0.5122563592
- old_holder_cashflow_oku
- 0.4859629069
- old_shares_before
- 549615523.82589
- issued_before
- 581852957.25509
- ebt_before
- 2500000
- purchased_shares
- 3789470.127244
- old_cohort_shares_sold
- 3594961.556554
- assumed_price_gbp
- 13.517889
- old_participation_ratio
- 0.948671301222
- issued_after
- 581852957.25509
- old_shares_after
- 546020562.26933
- ebt_after
- 6289470.1272443
- 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
- -0.35
- parent_equity_delta_oku
- -0.35
- old_holder_cashflow_oku
- 0.3320349554
- old_shares_before
- 546020562.26933
- issued_before
- 581852957.25509
- ebt_before
- 6289470.1272443
- purchased_shares
- 2588277.96375
- old_cohort_shares_sold
- 2455425.023794
- assumed_price_gbp
- 13.522504
- old_participation_ratio
- 0.948671301222
- issued_after
- 579264679.29134
- old_shares_after
- 543565137.24554
- ebt_after
- 6289470.1272443
- 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
- 543565137.24554
- issued_before
- 579264679.29134
- ebt_before
- 6289470.1272443
- div_id
FY2035_interim
- issued_after
- 579264679.29134
- old_shares_after
- 543565137.24554
- ebt_after
- 6289470.1272443
- 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
- 543565137.24554
- issued_before
- 579264679.29134
- ebt_before
- 6289470.1272443
- div_id
FY2035_interim
- locked_old_shares
- 543565137.24554
- locked_public_shares
- 572975209.16409
- expected_payment_date
2035-09-10
- issued_after
- 579264679.29134
- old_shares_after
- 543565137.24554
- ebt_after
- 6289470.1272443
- 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
- 543565137.24554
- issued_before
- 579264679.29134
- ebt_before
- 6289470.1272443
- div_id
FY2035_interim
- issued_after
- 579264679.29134
- old_shares_after
- 543565137.24554
- ebt_after
- 6289470.1272443
- 10
内容を開く
- 日付
2035-09-10
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5138567293
- parent_equity_delta_oku
- -0.5138567293
- old_holder_cashflow_oku
- 0.487481132
- old_shares_before
- 543565137.24554
- issued_before
- 579264679.29134
- ebt_before
- 6289470.1272443
- div_id
FY2035_interim
- ex_date
2035-08-09
- locked_shares
- 543565137.24554
- paid_per_share_gbp
- 0.089682192360118
- issued_after
- 579264679.29134
- old_shares_after
- 543565137.24554
- ebt_after
- 6289470.1272443
- 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
- 543565137.24554
- issued_before
- 579264679.29134
- ebt_before
- 6289470.1272443
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 579414679.29134
- old_shares_after
- 543565137.24554
- ebt_after
- 6289470.1272443
- 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
- 543565137.24554
- issued_before
- 579414679.29134
- ebt_before
- 6289470.1272443
- delivered_shares
- 3789470.127244
- equity_reclassification_only
- はい
- issued_after
- 579414679.29134
- old_shares_after
- 543565137.24554
- 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
- 0.19166564
- 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
- 0.19166564
- 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
- 0.19166564
- 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
- 1.0534240942
- 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
- 0.19166564
- 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
- 0.4859629069
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.948671301222
- company_outflow_oku
- 0.5122563592
- execution_price_gbp_assumed
- 13.517889
- 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
- 0.3320349554
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.948671301222
- company_outflow_oku
- 0.35
- execution_price_gbp_assumed
- 13.522504
- 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
- 0.08968219
- 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
- 0.08968219
- 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
- 0.08968219
- 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
- 0.487481132
- 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
- 0.08968219
- 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
- 3789470.127244
- period_holder_cash_received_oku
- 2.358903088
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- 4.0E-9
- cash_bridge_m
- 4.0E-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
- 15.67507085
- Virtual Learning
- 6.14486659
- English Language Learning
- 3.11150742
- Enterprise Learning & Skills
- 2.22388341
- Higher Education
- 9.68551004
- estimated_workera_revenue_included_once_oku
- 0.13588862
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0049261084
- assumed_net_price_growth
- 0.015
- combined_growth
- 0.01
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual 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
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0197044335
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.005
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0297029703
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.02
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
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
- 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
- 36.840838305
- ifrs_operating_profit_after_sbc_oku
- 5.894534129
- net_finance_expense_oku
- 0.310713275
- profit_before_tax_oku
- 5.583820854
- income_tax_expense_oku
- 1.507631631
- profit_after_tax_group_oku
- 4.076189223
- noncontrolling_profit_oku
- 0.022104503
- profit_attributable_to_parent_oku
- 4.05408472
- sbc_expense_already_in_operating_profit_oku
- 0.405249221
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 4.05408472
- nci_profit_oku
- 0.022104503
- depreciation_amortization_oku
- 5.047194848
- noncash_sbc_addback_oku
- 0.405249221
- capitalised_product_development_cash_oku
- 2.652540358
- software_investment_cash_oku
- 1.142065987
- ppe_maintenance_and_growth_cash_oku
- 0.478930898
- working_capital_and_other_timing_cash_use_oku
- 0.739771384
- cash_before_lease_and_sbc_funding_oku
- 4.515324665
- lease_principal_cash_paid_oku
- 0.755237185
- company_operating_owner_cash_after_lease_before_EBT_oku
- 3.76008748
- company_funded_EBT_purchase_oku
- 0.44209006
- owner_cash_after_EBT_cash_cost_oku
- 3.31799742
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 53.078801157
- sbc_equity_settled_credit_net_withholding_oku
- 0.283674455
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.634438562
- company_issuer_buybacks_paid_oku
- 0.297404372
- company_employee_trust_market_purchases_oku
- 0.44209006
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 55.054627339
- opening_nci_equity_oku
- 0.300515549
- nci_profit_oku
- 0.022104503
- nci_dividend_to_external_owners_oku
- 0.008841801
- closing_nci_equity_oku
- 0.313778251
- opening_cash_oku
- 4.968119339
- operating_cash_before_lease_oku
- 4.515324665
- lease_principal_cash_oku
- 0.755237185
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0
- closing_cash_oku
- 6.357432024
- opening_financial_debt_oku
- 3.5
- closing_financial_debt_oku
- 3.5
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.755237185
- assumed_new_lease_liabilities_noncash_oku
- 0.755237185
- 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
- 0.952567976
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 579414679.29134
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 543565137.24554
- opening_other_public_shares
- 33349542.0458
- cancelled_issuer_buyback_shares
- 2188364.74171
- company_funded_EBT_market_purchased_shares
- 3254103.55823
- closing_issued_shares
- 577376314.54963
- closing_consolidated_EBT_shares
- 5754103.55823
- closing_old_holder_shares
- 538437280.15575
- closing_other_public_shares
- 33184930.83565
- closing_public_economic_shares
- 571622210.9914
- closing_old_holder_fraction_of_public
- 0.941946043737
- 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
- 543565137.24554
- issued_before
- 579414679.29134
- ebt_before
- 2500000
- div_id
FY2035_final
- issued_after
- 579414679.29134
- old_shares_after
- 543565137.24554
- 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
- 543565137.24554
- issued_before
- 579414679.29134
- ebt_before
- 2500000
- div_id
FY2035_final
- locked_old_shares
- 543565137.24554
- locked_public_shares
- 576914679.29134
- expected_payment_date
2036-05-02
- issued_after
- 579414679.29134
- old_shares_after
- 543565137.24554
- 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
- 543565137.24554
- issued_before
- 579414679.29134
- ebt_before
- 2500000
- div_id
FY2035_final
- issued_after
- 579414679.29134
- old_shares_after
- 543565137.24554
- 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
- -1.1168046664
- parent_equity_delta_oku
- -1.1168046664
- old_holder_cashflow_oku
- 1.0522458581
- old_shares_before
- 543565137.24554
- issued_before
- 579414679.29134
- ebt_before
- 2500000
- div_id
FY2035_final
- ex_date
2036-03-20
- locked_shares
- 543565137.24554
- paid_per_share_gbp
- 0.19358229326513
- issued_after
- 579414679.29134
- old_shares_after
- 543565137.24554
- 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
- -0.4420900597
- parent_equity_delta_oku
- -0.4420900597
- old_holder_cashflow_oku
- 0.4165342859
- old_shares_before
- 543565137.24554
- issued_before
- 579414679.29134
- ebt_before
- 2500000
- purchased_shares
- 3254103.558231
- old_cohort_shares_sold
- 3065994.523512
- assumed_price_gbp
- 13.585617
- old_participation_ratio
- 0.942193285692
- issued_after
- 579414679.29134
- old_shares_after
- 540499142.72203
- ebt_after
- 5754103.5582311
- 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
- -0.2974043716
- parent_equity_delta_oku
- -0.2974043716
- old_holder_cashflow_oku
- 0.280212402
- old_shares_before
- 540499142.72203
- issued_before
- 579414679.29134
- ebt_before
- 5754103.5582311
- purchased_shares
- 2188364.741705
- old_cohort_shares_sold
- 2061862.56628
- assumed_price_gbp
- 13.590256
- old_participation_ratio
- 0.942193285692
- issued_after
- 577226314.54963
- old_shares_after
- 538437280.15575
- ebt_after
- 5754103.5582311
- 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
- 538437280.15575
- issued_before
- 577226314.54963
- ebt_before
- 5754103.5582311
- div_id
FY2036_interim
- issued_after
- 577226314.54963
- old_shares_after
- 538437280.15575
- ebt_after
- 5754103.5582311
- 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
- 538437280.15575
- issued_before
- 577226314.54963
- ebt_before
- 5754103.5582311
- div_id
FY2036_interim
- locked_old_shares
- 538437280.15575
- locked_public_shares
- 571472210.9914
- expected_payment_date
2036-09-08
- issued_after
- 577226314.54963
- old_shares_after
- 538437280.15575
- ebt_after
- 5754103.5582311
- 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
- 538437280.15575
- issued_before
- 577226314.54963
- ebt_before
- 5754103.5582311
- div_id
FY2036_interim
- issued_after
- 577226314.54963
- old_shares_after
- 538437280.15575
- ebt_after
- 5754103.5582311
- 10
内容を開く
- 日付
2036-09-08
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.5176338956
- parent_equity_delta_oku
- -0.5176338956
- old_holder_cashflow_oku
- 0.4877111809
- old_shares_before
- 538437280.15575
- issued_before
- 577226314.54963
- ebt_before
- 5754103.5582311
- div_id
FY2036_interim
- ex_date
2036-08-14
- locked_shares
- 538437280.15575
- paid_per_share_gbp
- 0.090579014283719
- issued_after
- 577226314.54963
- old_shares_after
- 538437280.15575
- ebt_after
- 5754103.5582311
- 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
- 538437280.15575
- issued_before
- 577226314.54963
- ebt_before
- 5754103.5582311
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 577376314.54963
- old_shares_after
- 538437280.15575
- ebt_after
- 5754103.5582311
- 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
- 0.19358229
- 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
- 0.19358229
- 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
- 0.19358229
- 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
- 1.0522458581
- 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
- 0.19358229
- 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
- 0.4165342859
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.942193285692
- company_outflow_oku
- 0.4420900597
- execution_price_gbp_assumed
- 13.585617
- 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
- 0.280212402
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.942193285692
- company_outflow_oku
- 0.2974043716
- execution_price_gbp_assumed
- 13.590256
- 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
- 0.09057901
- 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
- 0.09057901
- 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
- 0.09057901
- 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
- 0.4877111809
- 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
- 0.09057901
- 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
- 2.236703727
- 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
- 期間内の親会社利益合計（億）
- 41.636023189
- 営業利益
- 6.9369758559936
- 純利益
- 4.7710450402572
- equity_oku
- 55.054627339
- 売上高
- 43.356099098489
- 期間内株主受取
- 23.538935021
- 終価
- 49.115214777
- multiple
- 10.928901321415
- 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
- 538437280.15575
- end_public_shares
- 571622210.9914
- terminal_old_fraction
- 0.941946043737
- aggregate_holder_cashflow_oku
- 23.538935021
- terminal_old_cohort_mcap_oku
- 49.115214777
- terminal_full_public_equity_value_oku
- 52.142280445
- 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
- 44.046019188
- 2037_ifrs_operating_profit_after_sbc_oku
- 7.04736307
- 2037_operating_cash_tax_oku
- 1.902788029
- 2037_DA_addback_oku
- 6.034304629
- 2037_SBC_noncash_addback_oku
- 0.484506211
- 2037_product_dev_reinvestment_oku
- 3.171313382
- 2037_software_capex_oku
- 1.365426595
- 2037_ppe_capex_oku
- 0.572598249
- 2037_working_capital_reinvestment_oku
- 0.093139212
- 2037_cash_timing_normalization_oku
- 0.792828345
- 2037_cash_lease_principal_oku
- 0.902943393
- 2037_lease_interest_oku
- 0.17328
- 2037_company_funded_EBT_replenishment_oku
- 0.52855223
- 2037_employee_new_share_issue_shares
- 150000
- 2037_employee_subscription_price_gbp_assumed
- 8
- 2037_share_neutralisation_price_gbp_assumed
- 13.65629578
- 2037_additional_cash_to_neutralise_save_shares_oku
- 0.008484444
- 2037_sustainable_operating_FCFF_after_leases_and_SBC_compensation_oku
- 4.05482003
- capital_discount_rate
- 0.095
- terminal_perpetuity_growth
- 0.012
- operating_ev_oku
- 48.853253379
- financial_nonlease_net_debt_oku
- -3.607432024
- NCI_DCF_value_oku
- 0.318404958
- public_shareholders_value_company_oku
- 52.142280445
- old_cohort_fraction
- 0.941946043737
- old_cohort_terminal_mcap_oku
- 49.115214777
- market_PE_used
- いいえ
- post_2036_11_06_dividends_in_timed_cashflows
- いいえ
- discounted_pv_oku
- 35.177799336
- fair_price_gbp
- 5.86966346
- margin_of_safety_at_2026_11_06
- -1.20625937
- xirr_from_dated_cashflows
- -0.007793392885
- 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
- 36.840838305
- partial_2036_op_oku
- 5.894534129
- partial_2036_parent_net_oku
- 4.05408472
- 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)