AI 銘柄分析 · 10年
Pearson plc
PSON · GBP · 分析基準日 2026-11-06
信頼性のある検定・資格認証に競争優位。ただし教科書と英語試験の構造リスク、成長投資、未確定のWorkera価格・従業員信託株を厳格に扱う。
AIによるシナリオ分析です。基準日以降の出来事、株価や為替の変化は個別に確認が必要です。各数値は元の分析の単位と前提に従います。
分析の要約
IFRS純利益にSBC費用を含め、資産化された商品開発費・ソフトウェア・設備更新、リース、運転資本、実際の会社資金EBT市場買付を反映した事業所有者CF評価。終価は2037持続CFの現在化。 基準日は2026年11月6日、終値12.95 GBP。Workeraの買収完了時期と対価、基準日時点の現金・負債は公表済み実績ではなくシナリオ上の仮定です。将来の配当・買戻し・利益は予測であり、実際の結果を保証しません。財務情報の出典はPearsonの2026年上期報告と9か月営業概況、終値はYahoo Finance等の二次情報です。
事業
2026上期事業: A&Q 803m/調整営業益157m、VL 280m/49m、英語166m/-2m、Enterprise180m/51m、高等教育350m/21m。2027から4区分再編、事業ドライバーは5旧区分で一貫して予測。
競争力・事業の質
試験問題・資格制度・不正防止、州・大学との認証・導入変更コストは堀。米州契約入替、教育予算、教材生成AI、PTE移民政策、Workera技術と統合リスクに注意。
業界と環境
認証・職業資格は中長期構造需要。米教育/入学デジタル教材は循環・AI・公共調達に敏感。学習市場の市場規模だけで利益率の恒久化を正当化しない。
財務・資本配分
2026H1買戻し350mGBPは基準日前完了し将来受取に入れない。会社-funded EBT市場買付は法人キャッシュ流出と比例売却代金を1回ずつ対応。SBCの会計費用、持分決済資本組入、株式交付と有償社員発行を分離。
評価の前提と確認
相対PER、株価目標、直近騰落から終価を逆算しない。2026-11-06終値12.95GBPは初期支出のみ。2037FCFF、再投資、恒久成長、9.5%資本コスト、残存旧株主持分から独立に算定。
資本コストの前提
- 資本コスト
- 9.50%
- interpretation
consistent analyst hurdle for terminal operating FCFF and time-discounted equity cash flows; not an observed WACC; apply same to all cases
- discount_day_basis
- 365.25
事業別データ
事業別の内訳と、収録されている年度別データを確認できます。
10年のシナリオ
シナリオごとの確率、期間内の株主還元・追加負担、終価です。金額は億GBP。株主の範囲や受取時点は各分析の前提を確認してください。
| シナリオ | 確率 | 株主還元・追加負担 | 終価 |
|---|---|---|---|
| 構造的優位強化 | 10.0% | 46.43 | 243.76 |
| 強気 | 20.0% | 40.01 | 165.67 |
| 中立 | 40.0% | 32.82 | 118.21 |
| 弱気 | 20.0% | 23.54 | 49.12 |
| 構造危機 | 10.0% | 16.22 | 11.73 |
構造危機（確率 10.0%）
AI代替と契約喪失、移民規制が長期化。Workera契約不成立。
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
- 12.314982916977
- 営業利益
- 未確認
- 2
内容を開く
- 名称
Virtual Learning
- 数量
- 1
- 価格・単価
- 3.9392220825723
- 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
- 2.4807334776849
- 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
- 1.6320037913826
- 営業利益
- 未確認
- 5
内容を開く
- 名称
Higher Education
- 数量
- 1
- 価格・単価
- 6.7488839733762
- 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
- 12.924908
- 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
- 647553.171303
- 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_not_completed
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 6
内容を開く
- year
- 0.303901437372
- 想定日
2027-02-25
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2026_final
- per_share_gbp
- 0.177
- 7
内容を開く
- year
- 0.361396303901
- 想定日
2027-03-18
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2026_final
- payment_date
2027-05-07
- per_share_gbp
- 0.177
- assumed_ex_date_model_context
2027-03-18
- 8
内容を開く
- year
- 0.364134154689
- 想定日
2027-03-19
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2026_final
- per_share_gbp
- 0.177
- 9
内容を開く
- year
- 0.498288843258
- 想定日
2027-05-07
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.0596421866
- 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
- 0.4708563102
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998894538102
- company_outflow_oku
- 0.4713774
- execution_price_gbp_assumed
- 12.808454
- 11
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
- 0.07831
- 12
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
- 0.07831
- assumed_ex_date_model_context
2027-08-12
- 13
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
- 0.07831
- 14
内容を開く
- year
- 0.851471594798
- 想定日
2027-09-13
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.4659380512
- 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
- 0.07831
- 15
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
- 16
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
- 3680205.338894
- 17
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
- 0.169035
- 18
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
- 0.169035
- assumed_ex_date_model_context
2028-03-16
- 19
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
- 0.169035
- 20
内容を開く
- year
- 1.494866529774
- 想定日
2028-05-05
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 1.00574433
- 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
- 0.169035
- 21
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
- 0.452691092
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.992512392925
- company_outflow_oku
- 0.4561062363
- execution_price_gbp_assumed
- 12.577432
- 22
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
- 0.07478605
- 23
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
- 0.07478605
- assumed_ex_date_model_context
2028-08-10
- 24
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
- 0.07478605
- 25
内容を開く
- year
- 1.848049281314
- 想定日
2028-09-11
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.4422791147
- 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
- 0.07478605
- 26
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
- 27
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
- 3626385.880892
- 28
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
- 0.16142842
- 29
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
- 0.16142842
- assumed_ex_date_model_context
2029-03-15
- 30
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
- 0.16142842
- 31
内容を開く
- year
- 2.49144421629
- 想定日
2029-05-04
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.9546756501
- 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
- 0.16142842
- 32
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
- 0.4353378723
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.986261693255
- company_outflow_oku
- 0.4414019882
- execution_price_gbp_assumed
- 12.351192
- 33
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
- 0.07142068
- 34
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
- 0.07142068
- assumed_ex_date_model_context
2029-08-09
- 35
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
- 0.07142068
- 36
内容を開く
- year
- 2.84462696783
- 想定日
2029-09-10
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.4198592166
- 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
- 0.07142068
- 37
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
- 38
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
- 3573760.156647
- 39
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
- 0.15416415
- 40
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
- 0.15416415
- assumed_ex_date_model_context
2030-03-21
- 41
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
- 0.15416415
- 42
内容を開く
- year
- 3.488021902806
- 想定日
2030-05-03
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.9062814797
- 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
- 0.15416415
- 43
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
- 0.4187555687
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.980138449216
- company_outflow_oku
- 0.4272412423
- execution_price_gbp_assumed
- 12.129022
- 44
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
- 0.06820675
- 45
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
- 0.06820675
- assumed_ex_date_model_context
2030-08-08
- 46
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
- 0.06820675
- 47
内容を開く
- year
- 3.841204654346
- 想定日
2030-09-09
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.3986107077
- 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
- 0.06820675
- 48
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
- 49
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
- 3522470.784054
- 50
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
- 0.14722676
- 51
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
- 0.14722676
- assumed_ex_date_model_context
2031-03-20
- 52
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
- 0.14722676
- 53
内容を開く
- year
- 4.484599589322
- 想定日
2031-05-02
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.8604157959
- 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
- 0.14722676
- 54
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
- 0.4029052957
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.974138537251
- company_outflow_oku
- 0.4136016391
- execution_price_gbp_assumed
- 11.910847
- 55
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
- 0.06513744
- 56
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
- 0.06513744
- assumed_ex_date_model_context
2031-08-14
- 57
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
- 0.06513744
- 58
内容を開く
- year
- 4.837782340862
- 想定日
2031-09-08
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.3784698376
- 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
- 0.06513744
- 59
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
- 60
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
- 3472478.731972
- 61
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
- 0.14060156
- 62
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
- 0.14060156
- assumed_ex_date_model_context
2032-03-18
- 63
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
- 0.14060156
- 64
内容を開く
- year
- 5.500342231348
- 想定日
2032-05-07
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.8169409909
- 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
- 0.14060156
- 65
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
- 0.3877503621
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.968257998737
- company_outflow_oku
- 0.4004618218
- execution_price_gbp_assumed
- 11.696016
- 66
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
- 0.06220626
- 67
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
- 0.06220626
- assumed_ex_date_model_context
2032-08-12
- 68
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
- 0.06220626
- 69
内容を開く
- year
- 5.853524982888
- 想定日
2032-09-13
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.3593764115
- 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
- 0.06220626
- 70
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
- 71
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
- 3423916.559207
- 72
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
- 0.13427449
- 73
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
- 0.13427449
- assumed_ex_date_model_context
2033-03-17
- 74
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
- 0.13427449
- 75
内容を開く
- year
- 6.496919917864
- 想定日
2033-05-06
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.7757271321
- 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
- 0.13427449
- 76
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
- 0.3732560275
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.962492757473
- company_outflow_oku
- 0.3878013882
- execution_price_gbp_assumed
- 11.48563
- 77
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
- 0.05940698
- 78
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
- 0.05940698
- assumed_ex_date_model_context
2033-08-11
- 79
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
- 0.05940698
- 80
内容を開く
- year
- 6.850102669405
- 想定日
2033-09-12
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.3412738857
- 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
- 0.05940698
- 81
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
- 82
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
- 3376404.930928
- 83
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
- 0.12823213
- 84
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
- 0.12823213
- assumed_ex_date_model_context
2034-03-16
- 85
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
- 0.12823213
- 86
内容を開く
- year
- 7.493497604381
- 想定日
2034-05-05
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.7366521678
- 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
- 0.12823213
- 87
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
- 0.3593897034
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.956839443365
- company_outflow_oku
- 0.375600845
- execution_price_gbp_assumed
- 11.279029
- 88
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
- 0.05673366
- 89
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
- 0.05673366
- assumed_ex_date_model_context
2034-08-10
- 90
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
- 0.05673366
- 91
内容を開く
- year
- 7.846680355921
- 想定日
2034-09-11
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.3241088259
- 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
- 0.05673366
- 92
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
- 93
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
- 3330081.326535
- 94
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
- 0.12246169
- 95
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
- 0.12246169
- assumed_ex_date_model_context
2035-03-15
- 96
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
- 0.12246169
- 97
内容を開く
- year
- 8.490075290897
- 想定日
2035-05-04
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.6996007584
- 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
- 0.12246169
- 98
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
- 0.3461204958
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.951294546948
- company_outflow_oku
- 0.363841564
- execution_price_gbp_assumed
- 11.076144
- 99
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
- 0.05418065
- 100
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
- 0.05418065
- assumed_ex_date_model_context
2035-08-09
- 101
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
- 0.05418065
- 102
内容を開く
- year
- 8.843258042437
- 想定日
2035-09-10
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.3078308276
- 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
- 0.05418065
- 103
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
- 104
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
- 3284911.714587
- 105
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
- 0.11695091
- 106
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
- 0.11695091
- assumed_ex_date_model_context
2036-03-20
- 107
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
- 0.11695091
- 108
内容を開く
- year
- 9.486652977413
- 想定日
2036-05-02
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.6644641035
- 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
- 0.11695091
- 109
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
- 0.2833152305
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.945854694788
- company_outflow_oku
- 0.2995335669
- execution_price_gbp_assumed
- 10.876368
- 110
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
- 0.05174252
- 111
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
- 0.05174252
- assumed_ex_date_model_context
2036-08-14
- 112
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
- 0.05174252
- 113
内容を開く
- year
- 9.839835728953
- 想定日
2036-09-08
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.2926306151
- 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
- 0.05174252
- 114
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
bear
- assumptions
内容を開く
- risk_state
forecast
- perpetuity_g
- 0.005
- capital_cost_k
- 0.095
- legacy_5_segment_initial_annual_growth
内容を開く
- Assessment & Qualifications
- -0.03
- Virtual Learning
- -0.042
- English Language Learning
- -0.043
- Enterprise Learning & Skills
- -0.06
- Higher Education
- -0.015
- annual_growth_drift
- 0
- ifrs_op_margin_2027
- 0.13
- ifrs_op_margin_2036
- 0.115
- ifrs_op_margin_2037
- 0.115
- dividend_growth
- -0.045
- company_buyback_annual_m_gbp
- 0
- employee_trust_annual_replenishment_to_revenue
- 0.013
- workera_close_modeled_date
- 未確認
- workera_assumed_cash_price_m_gbp
- 0
- workera_2027_full_annual_sales_m_gbp_assumed
- 0
- 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
- 647553.1713
- closing_issued_shares
- 601830439
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 598667902.03561
- closing_other_public_shares
- 662536.96439
- closing_public_economic_shares
- 599330439
- closing_old_holder_fraction_of_public
- 0.998894538102
- 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
- 647553.171303
- old_cohort_shares_sold
- 647536.964388
- assumed_price_gbp
- 12.924908
- old_participation_ratio
- 0.99997497207
- issued_after
- 601830439
- old_shares_after
- 598667902.03561
- ebt_after
- 3147553.1713033
- 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
- 598667902.03561
- issued_before
- 601830439
- ebt_before
- 3147553.1713033
- delivered_shares
- 647553.171303
- equity_reclassification_only
- はい
- issued_after
- 601830439
- old_shares_after
- 598667902.03561
- 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
- 598667902.03561
- 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
- 598667902.03561
- 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
- 12.924908
- 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
- 647553.171303
- 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
- 16.199
- Virtual Learning
- 5.7959
- English Language Learning
- 3.68445
- Enterprise Learning & Skills
- 2.8482
- Higher Education
- 7.73225
- estimated_workera_revenue_included_once_oku
- 0
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0443349754
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.03
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- -0.0561576355
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.042
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0571428571
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.043
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0693069307
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.06
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- -0.0295566502
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.015
- 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
- 36.2598
- ifrs_operating_profit_after_sbc_oku
- 4.713774
- net_finance_expense_oku
- 0.8445054
- profit_before_tax_oku
- 3.8692686
- income_tax_expense_oku
- 1.083395208
- profit_after_tax_group_oku
- 2.785873392
- noncontrolling_profit_oku
- 0.02175588
- profit_attributable_to_parent_oku
- 2.764117512
- sbc_expense_already_in_operating_profit_oku
- 0.3988578
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 2.764117512
- nci_profit_oku
- 0.02175588
- depreciation_amortization_oku
- 4.9675926
- noncash_sbc_addback_oku
- 0.3988578
- capitalised_product_development_cash_oku
- 2.6107056
- software_investment_cash_oku
- 1.1240538
- ppe_maintenance_and_growth_cash_oku
- 0.4713774
- working_capital_and_other_timing_cash_use_oku
- 0.5780796
- cash_before_lease_and_sbc_funding_oku
- 3.368107392
- lease_principal_cash_paid_oku
- 0.7433259
- company_operating_owner_cash_after_lease_before_EBT_oku
- 2.624781492
- company_funded_EBT_purchase_oku
- 0.4713774
- owner_cash_after_EBT_cash_cost_oku
- 2.153404092
- 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
- 0.27920046
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.527268575
- company_issuer_buybacks_paid_oku
- 0
- company_employee_trust_market_purchases_oku
- 0.4713774
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 36.207721997
- opening_nci_equity_oku
- 0.17
- nci_profit_oku
- 0.02175588
- nci_dividend_to_external_owners_oku
- 0.008702352
- closing_nci_equity_oku
- 0.183053528
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 3.368107392
- lease_principal_cash_oku
- 0.7433259
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.629433165
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 12.13895
- closing_financial_debt_oku
- 11.509516835
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.7433259
- assumed_new_lease_liabilities_noncash_oku
- 0.7433259
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 16.069516835
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 12.819516835
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 601830439
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 598667902.03561
- opening_other_public_shares
- 662536.96439
- cancelled_issuer_buyback_shares
- 0
- company_funded_EBT_market_purchased_shares
- 3680205.33889
- closing_issued_shares
- 601980439
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 594991765.0235
- closing_other_public_shares
- 4488673.9765
- closing_public_economic_shares
- 599480439
- closing_old_holder_fraction_of_public
- 0.992512392925
- dated_events
内容を開く
- 1
内容を開く
- 日付
2027-02-15
- 種類
workera_acquisition_not_completed
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 598667902.03561
- issued_before
- 601830439
- ebt_before
- 2500000
- completion_branch
transaction_fails_or_abandoned
- status_as_of_basis
signed_not_closed
- issued_after
- 601830439
- old_shares_after
- 598667902.03561
- 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
- 598667902.03561
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- issued_after
- 601830439
- old_shares_after
- 598667902.03561
- 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
- 598667902.03561
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- locked_old_shares
- 598667902.03561
- locked_public_shares
- 599330439
- expected_payment_date
2027-05-07
- issued_after
- 601830439
- old_shares_after
- 598667902.03561
- 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
- 598667902.03561
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- issued_after
- 601830439
- old_shares_after
- 598667902.03561
- 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
- 1.0596421866
- old_shares_before
- 598667902.03561
- issued_before
- 601830439
- ebt_before
- 2500000
- div_id
FY2026_final
- ex_date
2027-03-18
- locked_shares
- 598667902.03561
- paid_per_share_gbp
- 0.177
- issued_after
- 601830439
- old_shares_after
- 598667902.03561
- 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
- -0.4713774
- parent_equity_delta_oku
- -0.4713774
- old_holder_cashflow_oku
- 0.4708563102
- old_shares_before
- 598667902.03561
- issued_before
- 601830439
- ebt_before
- 2500000
- purchased_shares
- 3680205.338894
- old_cohort_shares_sold
- 3676137.012116
- assumed_price_gbp
- 12.808454
- old_participation_ratio
- 0.998894538102
- issued_after
- 601830439
- old_shares_after
- 594991765.0235
- ebt_after
- 6180205.3388938
- 7
内容を開く
- 日付
2027-07-30
- 種類
dividend_declaration
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 594991765.0235
- issued_before
- 601830439
- ebt_before
- 6180205.3388938
- div_id
FY2027_interim
- issued_after
- 601830439
- old_shares_after
- 594991765.0235
- ebt_after
- 6180205.3388938
- 8
内容を開く
- 日付
2027-08-12
- 種類
dividend_ex_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 594991765.0235
- issued_before
- 601830439
- ebt_before
- 6180205.3388938
- div_id
FY2027_interim
- locked_old_shares
- 594991765.0235
- locked_public_shares
- 595650233.66111
- expected_payment_date
2027-09-13
- issued_after
- 601830439
- old_shares_after
- 594991765.0235
- ebt_after
- 6180205.3388938
- 9
内容を開く
- 日付
2027-08-13
- 種類
dividend_record_date
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 594991765.0235
- issued_before
- 601830439
- ebt_before
- 6180205.3388938
- div_id
FY2027_interim
- issued_after
- 601830439
- old_shares_after
- 594991765.0235
- ebt_after
- 6180205.3388938
- 10
内容を開く
- 日付
2027-09-13
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.466453698
- parent_equity_delta_oku
- -0.466453698
- old_holder_cashflow_oku
- 0.4659380512
- old_shares_before
- 594991765.0235
- issued_before
- 601830439
- ebt_before
- 6180205.3388938
- div_id
FY2027_interim
- ex_date
2027-08-12
- locked_shares
- 594991765.0235
- paid_per_share_gbp
- 0.07831
- issued_after
- 601830439
- old_shares_after
- 594991765.0235
- ebt_after
- 6180205.3388938
- 11
内容を開く
- 日付
2027-11-01
- 種類
employee_share_subscription_issue
- is_assumption
- はい
- company_cash_delta_oku
- 0.012
- parent_equity_delta_oku
- 0.012
- old_holder_cashflow_oku
- 0
- old_shares_before
- 594991765.0235
- issued_before
- 601830439
- ebt_before
- 6180205.3388938
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 601980439
- old_shares_after
- 594991765.0235
- ebt_after
- 6180205.3388938
- 12
内容を開く
- 日付
2027-12-15
- 種類
employee_trust_share_delivery
- is_assumption
- はい
- company_cash_delta_oku
- 0
- parent_equity_delta_oku
- 0
- old_holder_cashflow_oku
- 0
- old_shares_before
- 594991765.0235
- issued_before
- 601980439
- ebt_before
- 6180205.3388938
- delivered_shares
- 3680205.338894
- equity_reclassification_only
- はい
- issued_after
- 601980439
- old_shares_after
- 594991765.0235
- 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_not_completed
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 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
- 1.0596421866
- 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
- 0.4708563102
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.998894538102
- company_outflow_oku
- 0.4713774
- execution_price_gbp_assumed
- 12.808454
- 7
内容を開く
- year
- 0.728268309377
- 想定日
2027-07-30
- date_status
forecast_unannounced
- 種類
dividend_declaration
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2027_interim
- per_share_gbp
- 0.07831
- 8
内容を開く
- year
- 0.76386036961
- 想定日
2027-08-12
- date_status
forecast_unannounced
- 種類
dividend_ex_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2027_interim
- ex_date
2027-08-12
- payment_date
2027-09-13
- per_share_gbp
- 0.07831
- 9
内容を開く
- year
- 0.766598220397
- 想定日
2027-08-13
- date_status
forecast_unannounced
- 種類
dividend_record_date
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- div_id
FY2027_interim
- per_share_gbp
- 0.07831
- 10
内容を開く
- year
- 0.851471594798
- 想定日
2027-09-13
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.4659380512
- 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
- 0.07831
- 11
内容を開く
- year
- 0.985626283368
- 想定日
2027-11-01
- date_status
forecast_unannounced
- 種類
employee_share_subscription_issue
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- 発行済株式数
- 150000
- employee_subscription_cash_company_oku
- 0.012
- 12
内容を開く
- year
- 1.106091718001
- 想定日
2027-12-15
- date_status
forecast_unannounced
- 種類
employee_trust_share_delivery
- 金額
- 0
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- いいえ
- delivered_shares
- 3680205.338894
- period_holder_cash_received_oku
- 1.996436548
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- -1.0E-9
- cash_bridge_m
- -1.0E-9
- nci_bridge_m
- 0
- shares_issued_minus_components
- 0
- 3
内容を開く
- period_id
FY2028
- calendar_year
- 2028
- 開始日
2028-01-01
- 終了日
2028-12-31
- inclusive_days
- 366
- fiscal_days
- 366
- proration_fraction
- 1
- forecast_status
model_assumption_not_reported
- fiscal_source_bridge
full_calendar_year
- operating_drivers
内容を開く
- legacy_5seg_revenue_oku
内容を開く
- Assessment & Qualifications
- 15.71303
- Virtual Learning
- 5.5524722
- English Language Learning
- 3.52601865
- Enterprise Learning & Skills
- 2.677308
- Higher Education
- 7.61626625
- estimated_workera_revenue_included_once_oku
- 0
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0443349754
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.03
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- -0.0561576355
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.042
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0571428571
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.043
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0693069307
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.06
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- -0.0295566502
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.015
- 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
- 35.0850951
- ifrs_operating_profit_after_sbc_oku
- 4.502587204
- net_finance_expense_oku
- 0.811774875
- profit_before_tax_oku
- 3.690812329
- income_tax_expense_oku
- 1.033427452
- profit_after_tax_group_oku
- 2.657384877
- noncontrolling_profit_oku
- 0.021051057
- profit_attributable_to_parent_oku
- 2.63633382
- sbc_expense_already_in_operating_profit_oku
- 0.385936046
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 2.63633382
- nci_profit_oku
- 0.021051057
- depreciation_amortization_oku
- 4.806658029
- noncash_sbc_addback_oku
- 0.385936046
- capitalised_product_development_cash_oku
- 2.526126847
- software_investment_cash_oku
- 1.087637948
- ppe_maintenance_and_growth_cash_oku
- 0.456106236
- working_capital_and_other_timing_cash_use_oku
- 0.56042521
- cash_before_lease_and_sbc_funding_oku
- 3.21968271
- lease_principal_cash_paid_oku
- 0.71924445
- company_operating_owner_cash_after_lease_before_EBT_oku
- 2.50043826
- company_funded_EBT_purchase_oku
- 0.456106236
- owner_cash_after_EBT_cash_cost_oku
- 2.044332024
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 36.207721997
- sbc_equity_settled_credit_net_withholding_oku
- 0.270155232
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.45894747
- company_issuer_buybacks_paid_oku
- 0
- company_employee_trust_market_purchases_oku
- 0.456106236
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 37.211157343
- opening_nci_equity_oku
- 0.183053528
- nci_profit_oku
- 0.021051057
- nci_dividend_to_external_owners_oku
- 0.008420423
- closing_nci_equity_oku
- 0.195684162
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 3.21968271
- lease_principal_cash_oku
- 0.71924445
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.588964131
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 11.509516835
- closing_financial_debt_oku
- 10.920552704
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.71924445
- assumed_new_lease_liabilities_noncash_oku
- 0.71924445
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 15.480552704
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 12.230552704
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 601980439
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 594991765.0235
- opening_other_public_shares
- 4488673.9765
- cancelled_issuer_buyback_shares
- 0
- company_funded_EBT_market_purchased_shares
- 3626385.88089
- closing_issued_shares
- 602130439
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 591392532.09518
- closing_other_public_shares
- 8237906.90482
- closing_public_economic_shares
- 599630439
- closing_old_holder_fraction_of_public
- 0.986261693255
- 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
- 594991765.0235
- issued_before
- 601980439
- ebt_before
- 2500000
- div_id
FY2027_final
- issued_after
- 601980439
- old_shares_after
- 594991765.0235
- 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
- 594991765.0235
- issued_before
- 601980439
- ebt_before
- 2500000
- div_id
FY2027_final
- locked_old_shares
- 594991765.0235
- locked_public_shares
- 599480439
- expected_payment_date
2028-05-05
- issued_after
- 601980439
- old_shares_after
- 594991765.0235
- 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
- 594991765.0235
- issued_before
- 601980439
- ebt_before
- 2500000
- div_id
FY2027_final
- issued_after
- 601980439
- old_shares_after
- 594991765.0235
- 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
- -1.0133317601
- parent_equity_delta_oku
- -1.0133317601
- old_holder_cashflow_oku
- 1.00574433
- old_shares_before
- 594991765.0235
- issued_before
- 601980439
- ebt_before
- 2500000
- div_id
FY2027_final
- ex_date
2028-03-16
- locked_shares
- 594991765.0235
- paid_per_share_gbp
- 0.169035
- issued_after
- 601980439
- old_shares_after
- 594991765.0235
- 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
- -0.4561062363
- parent_equity_delta_oku
- -0.4561062363
- old_holder_cashflow_oku
- 0.452691092
- old_shares_before
- 594991765.0235
- issued_before
- 601980439
- ebt_before
- 2500000
- purchased_shares
- 3626385.880892
- old_cohort_shares_sold
- 3599232.928313
- assumed_price_gbp
- 12.577432
- old_participation_ratio
- 0.992512392925
- issued_after
- 601980439
- old_shares_after
- 591392532.09518
- ebt_after
- 6126385.8808918
- 6
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
- 591392532.09518
- issued_before
- 601980439
- ebt_before
- 6126385.8808918
- div_id
FY2028_interim
- issued_after
- 601980439
- old_shares_after
- 591392532.09518
- ebt_after
- 6126385.8808918
- 7
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
- 591392532.09518
- issued_before
- 601980439
- ebt_before
- 6126385.8808918
- div_id
FY2028_interim
- locked_old_shares
- 591392532.09518
- locked_public_shares
- 595854053.11911
- expected_payment_date
2028-09-11
- issued_after
- 601980439
- old_shares_after
- 591392532.09518
- ebt_after
- 6126385.8808918
- 8
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
- 591392532.09518
- issued_before
- 601980439
- ebt_before
- 6126385.8808918
- div_id
FY2028_interim
- issued_after
- 601980439
- old_shares_after
- 591392532.09518
- ebt_after
- 6126385.8808918
- 9
内容を開く
- 日付
2028-09-11
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.4456157101
- parent_equity_delta_oku
- -0.4456157101
- old_holder_cashflow_oku
- 0.4422791147
- old_shares_before
- 591392532.09518
- issued_before
- 601980439
- ebt_before
- 6126385.8808918
- div_id
FY2028_interim
- ex_date
2028-08-10
- locked_shares
- 591392532.09518
- paid_per_share_gbp
- 0.07478605
- issued_after
- 601980439
- old_shares_after
- 591392532.09518
- ebt_after
- 6126385.8808918
- 10
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
- 591392532.09518
- issued_before
- 601980439
- ebt_before
- 6126385.8808918
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 602130439
- old_shares_after
- 591392532.09518
- ebt_after
- 6126385.8808918
- 11
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
- 591392532.09518
- issued_before
- 602130439
- ebt_before
- 6126385.8808918
- delivered_shares
- 3626385.880892
- equity_reclassification_only
- はい
- issued_after
- 602130439
- old_shares_after
- 591392532.09518
- 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
- 0.169035
- 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
- 0.169035
- 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
- 0.169035
- 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
- 1.00574433
- 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
- 0.169035
- 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
- 0.452691092
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.992512392925
- company_outflow_oku
- 0.4561062363
- execution_price_gbp_assumed
- 12.577432
- 6
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
- 0.07478605
- 7
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
- 0.07478605
- 8
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
- 0.07478605
- 9
内容を開く
- year
- 1.848049281314
- 想定日
2028-09-11
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.4422791147
- 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
- 0.07478605
- 10
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
- 11
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
- 3626385.880892
- period_holder_cash_received_oku
- 1.900714537
- 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
- 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
- 15.2416391
- Virtual Learning
- 5.31926837
- English Language Learning
- 3.37439985
- Enterprise Learning & Skills
- 2.51666952
- Higher Education
- 7.50202226
- estimated_workera_revenue_included_once_oku
- 0
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0443349754
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.03
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- -0.0561576355
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.042
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0571428571
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.043
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0693069307
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.06
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- -0.0295566502
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.015
- 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
- 33.953999092
- ifrs_operating_profit_after_sbc_oku
- 4.300839885
- net_finance_expense_oku
- 0.781148741
- profit_before_tax_oku
- 3.519691144
- income_tax_expense_oku
- 0.98551352
- profit_after_tax_group_oku
- 2.534177624
- noncontrolling_profit_oku
- 0.020372399
- profit_attributable_to_parent_oku
- 2.513805224
- sbc_expense_already_in_operating_profit_oku
- 0.37349399
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 2.513805224
- nci_profit_oku
- 0.020372399
- depreciation_amortization_oku
- 4.651697876
- noncash_sbc_addback_oku
- 0.37349399
- capitalised_product_development_cash_oku
- 2.444687935
- software_investment_cash_oku
- 1.052573972
- ppe_maintenance_and_growth_cash_oku
- 0.441401988
- working_capital_and_other_timing_cash_use_oku
- 0.543390699
- cash_before_lease_and_sbc_funding_oku
- 3.077314896
- lease_principal_cash_paid_oku
- 0.696056981
- company_operating_owner_cash_after_lease_before_EBT_oku
- 2.381257915
- company_funded_EBT_purchase_oku
- 0.441401988
- owner_cash_after_EBT_cash_cost_oku
- 1.939855927
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 37.211157343
- sbc_equity_settled_credit_net_withholding_oku
- 0.261445793
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.393681693
- company_issuer_buybacks_paid_oku
- 0
- company_employee_trust_market_purchases_oku
- 0.441401988
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 38.163324679
- opening_nci_equity_oku
- 0.195684162
- nci_profit_oku
- 0.020372399
- nci_dividend_to_external_owners_oku
- 0.00814896
- closing_nci_equity_oku
- 0.207907602
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 3.077314896
- lease_principal_cash_oku
- 0.696056981
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.550025274
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 10.920552704
- closing_financial_debt_oku
- 10.37052743
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.696056981
- assumed_new_lease_liabilities_noncash_oku
- 0.696056981
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 14.93052743
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 11.68052743
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 602130439
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 591392532.09518
- opening_other_public_shares
- 8237906.90482
- cancelled_issuer_buyback_shares
- 0
- company_funded_EBT_market_purchased_shares
- 3573760.15665
- closing_issued_shares
- 602280439
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 587867869.3518
- closing_other_public_shares
- 11912569.6482
- closing_public_economic_shares
- 599780439
- closing_old_holder_fraction_of_public
- 0.980138449216
- 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
- 591392532.09518
- issued_before
- 602130439
- ebt_before
- 2500000
- div_id
FY2028_final
- issued_after
- 602130439
- old_shares_after
- 591392532.09518
- 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
- 591392532.09518
- issued_before
- 602130439
- ebt_before
- 2500000
- div_id
FY2028_final
- locked_old_shares
- 591392532.09518
- locked_public_shares
- 599630439
- expected_payment_date
2029-05-04
- issued_after
- 602130439
- old_shares_after
- 591392532.09518
- 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
- 591392532.09518
- issued_before
- 602130439
- ebt_before
- 2500000
- div_id
FY2028_final
- issued_after
- 602130439
- old_shares_after
- 591392532.09518
- 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
- -0.9679739735
- parent_equity_delta_oku
- -0.9679739735
- old_holder_cashflow_oku
- 0.9546756501
- old_shares_before
- 591392532.09518
- issued_before
- 602130439
- ebt_before
- 2500000
- div_id
FY2028_final
- ex_date
2029-03-15
- locked_shares
- 591392532.09518
- paid_per_share_gbp
- 0.161428425
- issued_after
- 602130439
- old_shares_after
- 591392532.09518
- 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
- -0.4414019882
- parent_equity_delta_oku
- -0.4414019882
- old_holder_cashflow_oku
- 0.4353378723
- old_shares_before
- 591392532.09518
- issued_before
- 602130439
- ebt_before
- 2500000
- purchased_shares
- 3573760.156647
- old_cohort_shares_sold
- 3524662.743381
- assumed_price_gbp
- 12.351192
- old_participation_ratio
- 0.986261693255
- issued_after
- 602130439
- old_shares_after
- 587867869.3518
- ebt_after
- 6073760.1566475
- 6
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
- 587867869.3518
- issued_before
- 602130439
- ebt_before
- 6073760.1566475
- div_id
FY2029_interim
- issued_after
- 602130439
- old_shares_after
- 587867869.3518
- ebt_after
- 6073760.1566475
- 7
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
- 587867869.3518
- issued_before
- 602130439
- ebt_before
- 6073760.1566475
- div_id
FY2029_interim
- locked_old_shares
- 587867869.3518
- locked_public_shares
- 596056678.84335
- expected_payment_date
2029-09-10
- issued_after
- 602130439
- old_shares_after
- 587867869.3518
- ebt_after
- 6073760.1566475
- 8
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
- 587867869.3518
- issued_before
- 602130439
- ebt_before
- 6073760.1566475
- div_id
FY2029_interim
- issued_after
- 602130439
- old_shares_after
- 587867869.3518
- ebt_after
- 6073760.1566475
- 9
内容を開く
- 日付
2029-09-10
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.4257077198
- parent_equity_delta_oku
- -0.4257077198
- old_holder_cashflow_oku
- 0.4198592166
- old_shares_before
- 587867869.3518
- issued_before
- 602130439
- ebt_before
- 6073760.1566475
- div_id
FY2029_interim
- ex_date
2029-08-09
- locked_shares
- 587867869.3518
- paid_per_share_gbp
- 0.07142067775
- issued_after
- 602130439
- old_shares_after
- 587867869.3518
- ebt_after
- 6073760.1566475
- 10
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
- 587867869.3518
- issued_before
- 602130439
- ebt_before
- 6073760.1566475
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 602280439
- old_shares_after
- 587867869.3518
- ebt_after
- 6073760.1566475
- 11
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
- 587867869.3518
- issued_before
- 602280439
- ebt_before
- 6073760.1566475
- delivered_shares
- 3573760.156647
- equity_reclassification_only
- はい
- issued_after
- 602280439
- old_shares_after
- 587867869.3518
- 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
- 0.16142842
- 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
- 0.16142842
- 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
- 0.16142842
- 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
- 0.9546756501
- 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
- 0.16142842
- 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
- 0.4353378723
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.986261693255
- company_outflow_oku
- 0.4414019882
- execution_price_gbp_assumed
- 12.351192
- 6
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
- 0.07142068
- 7
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
- 0.07142068
- 8
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
- 0.07142068
- 9
内容を開く
- year
- 2.84462696783
- 想定日
2029-09-10
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.4198592166
- 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
- 0.07142068
- 10
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
- 11
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
- 3573760.156647
- period_holder_cash_received_oku
- 1.809872739
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- -0
- cash_bridge_m
- -0
- nci_bridge_m
- 0
- shares_issued_minus_components
- 0
- 5
内容を開く
- period_id
FY2030
- calendar_year
- 2030
- 開始日
2030-01-01
- 終了日
2030-12-31
- inclusive_days
- 365
- fiscal_days
- 365
- proration_fraction
- 1
- forecast_status
model_assumption_not_reported
- fiscal_source_bridge
full_calendar_year
- operating_drivers
内容を開く
- legacy_5seg_revenue_oku
内容を開く
- Assessment & Qualifications
- 14.78438993
- Virtual Learning
- 5.0958591
- English Language Learning
- 3.22930065
- Enterprise Learning & Skills
- 2.36566935
- Higher Education
- 7.38949192
- estimated_workera_revenue_included_once_oku
- 0
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0443349754
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.03
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- -0.0561576355
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.042
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0571428571
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.043
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0693069307
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.06
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- -0.0295566502
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.015
- 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
- 32.864710949
- ifrs_operating_profit_after_sbc_oku
- 4.108088869
- net_finance_expense_oku
- 0.752547426
- profit_before_tax_oku
- 3.355541442
- income_tax_expense_oku
- 0.939551604
- profit_after_tax_group_oku
- 2.415989838
- noncontrolling_profit_oku
- 0.019718827
- profit_attributable_to_parent_oku
- 2.396271012
- sbc_expense_already_in_operating_profit_oku
- 0.36151182
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 2.396271012
- nci_profit_oku
- 0.019718827
- depreciation_amortization_oku
- 4.5024654
- noncash_sbc_addback_oku
- 0.36151182
- capitalised_product_development_cash_oku
- 2.366259188
- software_investment_cash_oku
- 1.018806039
- ppe_maintenance_and_growth_cash_oku
- 0.427241242
- working_capital_and_other_timing_cash_use_oku
- 0.526951775
- cash_before_lease_and_sbc_funding_oku
- 2.940708814
- lease_principal_cash_paid_oku
- 0.673726574
- company_operating_owner_cash_after_lease_before_EBT_oku
- 2.266982239
- company_funded_EBT_purchase_oku
- 0.427241242
- owner_cash_after_EBT_cash_cost_oku
- 1.839740997
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 38.163324679
- sbc_equity_settled_credit_net_withholding_oku
- 0.253058274
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.331334556
- company_issuer_buybacks_paid_oku
- 0
- company_employee_trust_market_purchases_oku
- 0.427241242
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 39.066078166
- opening_nci_equity_oku
- 0.207907602
- nci_profit_oku
- 0.019718827
- nci_dividend_to_external_owners_oku
- 0.007887531
- closing_nci_equity_oku
- 0.219738898
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 2.940708814
- lease_principal_cash_oku
- 0.673726574
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.51251891
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 10.37052743
- closing_financial_debt_oku
- 9.85800852
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.673726574
- assumed_new_lease_liabilities_noncash_oku
- 0.673726574
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 14.41800852
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 11.16800852
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 602280439
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 587867869.3518
- opening_other_public_shares
- 11912569.6482
- cancelled_issuer_buyback_shares
- 0
- company_funded_EBT_market_purchased_shares
- 3522470.78405
- closing_issued_shares
- 602430439
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 584415360.30011
- closing_other_public_shares
- 15515078.69989
- closing_public_economic_shares
- 599930439
- closing_old_holder_fraction_of_public
- 0.974138537251
- 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
- 587867869.3518
- issued_before
- 602280439
- ebt_before
- 2500000
- div_id
FY2029_final
- issued_after
- 602280439
- old_shares_after
- 587867869.3518
- 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
- 587867869.3518
- issued_before
- 602280439
- ebt_before
- 2500000
- div_id
FY2029_final
- locked_old_shares
- 587867869.3518
- locked_public_shares
- 599780439
- expected_payment_date
2030-05-03
- issued_after
- 602280439
- old_shares_after
- 587867869.3518
- 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
- 587867869.3518
- issued_before
- 602280439
- ebt_before
- 2500000
- div_id
FY2029_final
- issued_after
- 602280439
- old_shares_after
- 587867869.3518
- 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
- -0.9246463909
- parent_equity_delta_oku
- -0.9246463909
- old_holder_cashflow_oku
- 0.9062814797
- old_shares_before
- 587867869.3518
- issued_before
- 602280439
- ebt_before
- 2500000
- div_id
FY2029_final
- ex_date
2030-03-21
- locked_shares
- 587867869.3518
- paid_per_share_gbp
- 0.154164145875
- issued_after
- 602280439
- old_shares_after
- 587867869.3518
- 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
- -0.4272412423
- parent_equity_delta_oku
- -0.4272412423
- old_holder_cashflow_oku
- 0.4187555687
- old_shares_before
- 587867869.3518
- issued_before
- 602280439
- ebt_before
- 2500000
- purchased_shares
- 3522470.784054
- old_cohort_shares_sold
- 3452509.051693
- assumed_price_gbp
- 12.129022
- old_participation_ratio
- 0.980138449216
- issued_after
- 602280439
- old_shares_after
- 584415360.30011
- ebt_after
- 6022470.7840544
- 6
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
- 584415360.30011
- issued_before
- 602280439
- ebt_before
- 6022470.7840544
- div_id
FY2030_interim
- issued_after
- 602280439
- old_shares_after
- 584415360.30011
- ebt_after
- 6022470.7840544
- 7
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
- 584415360.30011
- issued_before
- 602280439
- ebt_before
- 6022470.7840544
- div_id
FY2030_interim
- locked_old_shares
- 584415360.30011
- locked_public_shares
- 596257968.21595
- expected_payment_date
2030-09-09
- issued_after
- 602280439
- old_shares_after
- 584415360.30011
- ebt_after
- 6022470.7840544
- 8
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
- 584415360.30011
- issued_before
- 602280439
- ebt_before
- 6022470.7840544
- div_id
FY2030_interim
- issued_after
- 602280439
- old_shares_after
- 584415360.30011
- ebt_after
- 6022470.7840544
- 9
内容を開く
- 日付
2030-09-09
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.4066881653
- parent_equity_delta_oku
- -0.4066881653
- old_holder_cashflow_oku
- 0.3986107077
- old_shares_before
- 584415360.30011
- issued_before
- 602280439
- ebt_before
- 6022470.7840544
- div_id
FY2030_interim
- ex_date
2030-08-08
- locked_shares
- 584415360.30011
- paid_per_share_gbp
- 0.06820674725125
- issued_after
- 602280439
- old_shares_after
- 584415360.30011
- ebt_after
- 6022470.7840544
- 10
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
- 584415360.30011
- issued_before
- 602280439
- ebt_before
- 6022470.7840544
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 602430439
- old_shares_after
- 584415360.30011
- ebt_after
- 6022470.7840544
- 11
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
- 584415360.30011
- issued_before
- 602430439
- ebt_before
- 6022470.7840544
- delivered_shares
- 3522470.784054
- equity_reclassification_only
- はい
- issued_after
- 602430439
- old_shares_after
- 584415360.30011
- 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
- 0.15416415
- 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
- 0.15416415
- 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
- 0.15416415
- 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
- 0.9062814797
- 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
- 0.15416415
- 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
- 0.4187555687
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.980138449216
- company_outflow_oku
- 0.4272412423
- execution_price_gbp_assumed
- 12.129022
- 6
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
- 0.06820675
- 7
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
- 0.06820675
- 8
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
- 0.06820675
- 9
内容を開く
- year
- 3.841204654346
- 想定日
2030-09-09
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.3986107077
- 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
- 0.06820675
- 10
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
- 11
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
- 3522470.784054
- period_holder_cash_received_oku
- 1.723647756
- 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
- 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
- 14.34085823
- Virtual Learning
- 4.88183301
- English Language Learning
- 3.09044073
- Enterprise Learning & Skills
- 2.22372919
- Higher Education
- 7.27864954
- estimated_workera_revenue_included_once_oku
- 0
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0443349754
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.03
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- -0.0561576355
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.042
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0571428571
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.043
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0693069307
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.06
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- -0.0295566502
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.015
- 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
- 31.815510701
- ifrs_operating_profit_after_sbc_oku
- 3.923912986
- net_finance_expense_oku
- 0.725896443
- profit_before_tax_oku
- 3.198016543
- income_tax_expense_oku
- 0.895444632
- profit_after_tax_group_oku
- 2.302571911
- noncontrolling_profit_oku
- 0.019089306
- profit_attributable_to_parent_oku
- 2.283482605
- sbc_expense_already_in_operating_profit_oku
- 0.349970618
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 2.283482605
- nci_profit_oku
- 0.019089306
- depreciation_amortization_oku
- 4.358724966
- noncash_sbc_addback_oku
- 0.349970618
- capitalised_product_development_cash_oku
- 2.29071677
- software_investment_cash_oku
- 0.986280832
- ppe_maintenance_and_growth_cash_oku
- 0.413601639
- working_capital_and_other_timing_cash_use_oku
- 0.511085191
- cash_before_lease_and_sbc_funding_oku
- 2.809583063
- lease_principal_cash_paid_oku
- 0.652217969
- company_operating_owner_cash_after_lease_before_EBT_oku
- 2.157365094
- company_funded_EBT_purchase_oku
- 0.413601639
- owner_cash_after_EBT_cash_cost_oku
- 1.743763454
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 39.066078166
- sbc_equity_settled_credit_net_withholding_oku
- 0.244979432
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.271775611
- company_issuer_buybacks_paid_oku
- 0
- company_employee_trust_market_purchases_oku
- 0.413601639
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 39.921162953
- opening_nci_equity_oku
- 0.219738898
- nci_profit_oku
- 0.019089306
- nci_dividend_to_external_owners_oku
- 0.007635723
- closing_nci_equity_oku
- 0.231192482
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 2.809583063
- lease_principal_cash_oku
- 0.652217969
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.476352121
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 9.85800852
- closing_financial_debt_oku
- 9.3816564
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.652217969
- assumed_new_lease_liabilities_noncash_oku
- 0.652217969
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 13.9416564
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 10.6916564
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 602430439
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 584415360.30011
- opening_other_public_shares
- 15515078.69989
- cancelled_issuer_buyback_shares
- 0
- company_funded_EBT_market_purchased_shares
- 3472478.73197
- closing_issued_shares
- 602580439
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 581032684.94751
- closing_other_public_shares
- 19047754.05249
- closing_public_economic_shares
- 600080439
- closing_old_holder_fraction_of_public
- 0.968257998737
- 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
- 584415360.30011
- issued_before
- 602430439
- ebt_before
- 2500000
- div_id
FY2030_final
- issued_after
- 602430439
- old_shares_after
- 584415360.30011
- 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
- 584415360.30011
- issued_before
- 602430439
- ebt_before
- 2500000
- div_id
FY2030_final
- locked_old_shares
- 584415360.30011
- locked_public_shares
- 599930439
- expected_payment_date
2031-05-02
- issued_after
- 602430439
- old_shares_after
- 584415360.30011
- 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
- 584415360.30011
- issued_before
- 602430439
- ebt_before
- 2500000
- div_id
FY2030_final
- issued_after
- 602430439
- old_shares_after
- 584415360.30011
- 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
- -0.8832581435
- parent_equity_delta_oku
- -0.8832581435
- old_holder_cashflow_oku
- 0.8604157959
- old_shares_before
- 584415360.30011
- issued_before
- 602430439
- ebt_before
- 2500000
- div_id
FY2030_final
- ex_date
2031-03-20
- locked_shares
- 584415360.30011
- paid_per_share_gbp
- 0.14722675931062
- issued_after
- 602430439
- old_shares_after
- 584415360.30011
- 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
- -0.4136016391
- parent_equity_delta_oku
- -0.4136016391
- old_holder_cashflow_oku
- 0.4029052957
- old_shares_before
- 584415360.30011
- issued_before
- 602430439
- ebt_before
- 2500000
- purchased_shares
- 3472478.731972
- old_cohort_shares_sold
- 3382675.3526
- assumed_price_gbp
- 11.910847
- old_participation_ratio
- 0.974138537251
- issued_after
- 602430439
- old_shares_after
- 581032684.94751
- ebt_after
- 5972478.7319723
- 6
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
- 581032684.94751
- issued_before
- 602430439
- ebt_before
- 5972478.7319723
- div_id
FY2031_interim
- issued_after
- 602430439
- old_shares_after
- 581032684.94751
- ebt_after
- 5972478.7319723
- 7
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
- 581032684.94751
- issued_before
- 602430439
- ebt_before
- 5972478.7319723
- div_id
FY2031_interim
- locked_old_shares
- 581032684.94751
- locked_public_shares
- 596457960.26803
- expected_payment_date
2031-09-08
- issued_after
- 602430439
- old_shares_after
- 581032684.94751
- ebt_after
- 5972478.7319723
- 8
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
- 581032684.94751
- issued_before
- 602430439
- ebt_before
- 5972478.7319723
- div_id
FY2031_interim
- issued_after
- 602430439
- old_shares_after
- 581032684.94751
- ebt_after
- 5972478.7319723
- 9
内容を開く
- 日付
2031-09-08
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.3885174676
- parent_equity_delta_oku
- -0.3885174676
- old_holder_cashflow_oku
- 0.3784698376
- old_shares_before
- 581032684.94751
- issued_before
- 602430439
- ebt_before
- 5972478.7319723
- div_id
FY2031_interim
- ex_date
2031-08-14
- locked_shares
- 581032684.94751
- paid_per_share_gbp
- 0.065137443624944
- issued_after
- 602430439
- old_shares_after
- 581032684.94751
- ebt_after
- 5972478.7319723
- 10
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
- 581032684.94751
- issued_before
- 602430439
- ebt_before
- 5972478.7319723
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 602580439
- old_shares_after
- 581032684.94751
- ebt_after
- 5972478.7319723
- 11
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
- 581032684.94751
- issued_before
- 602580439
- ebt_before
- 5972478.7319723
- delivered_shares
- 3472478.731972
- equity_reclassification_only
- はい
- issued_after
- 602580439
- old_shares_after
- 581032684.94751
- 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
- 0.14722676
- 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
- 0.14722676
- 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
- 0.14722676
- 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
- 0.8604157959
- 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
- 0.14722676
- 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
- 0.4029052957
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.974138537251
- company_outflow_oku
- 0.4136016391
- execution_price_gbp_assumed
- 11.910847
- 6
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
- 0.06513744
- 7
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
- 0.06513744
- 8
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
- 0.06513744
- 9
内容を開く
- year
- 4.837782340862
- 想定日
2031-09-08
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.3784698376
- 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
- 0.06513744
- 10
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
- 11
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
- 3472478.731972
- period_holder_cash_received_oku
- 1.641790929
- 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
- 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
- 13.91063248
- Virtual Learning
- 4.67679603
- English Language Learning
- 2.95755178
- Enterprise Learning & Skills
- 2.09030544
- Higher Education
- 7.1694698
- estimated_workera_revenue_included_once_oku
- 0
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0443349754
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.03
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- -0.0561576355
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.042
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0571428571
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.043
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0693069307
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.06
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- -0.0295566502
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.015
- 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
- 30.804755522
- ifrs_operating_profit_after_sbc_oku
- 3.747911922
- net_finance_expense_oku
- 0.701126133
- profit_before_tax_oku
- 3.046785789
- income_tax_expense_oku
- 0.853100021
- profit_after_tax_group_oku
- 2.193685768
- noncontrolling_profit_oku
- 0.018482853
- profit_attributable_to_parent_oku
- 2.175202915
- sbc_expense_already_in_operating_profit_oku
- 0.338852311
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 2.175202915
- nci_profit_oku
- 0.018482853
- depreciation_amortization_oku
- 4.220251507
- noncash_sbc_addback_oku
- 0.338852311
- capitalised_product_development_cash_oku
- 2.217942398
- software_investment_cash_oku
- 0.954947421
- ppe_maintenance_and_growth_cash_oku
- 0.400461822
- working_capital_and_other_timing_cash_use_oku
- 0.495768689
- cash_before_lease_and_sbc_funding_oku
- 2.683669256
- lease_principal_cash_paid_oku
- 0.631497488
- company_operating_owner_cash_after_lease_before_EBT_oku
- 2.052171767
- company_funded_EBT_purchase_oku
- 0.400461822
- owner_cash_after_EBT_cash_cost_oku
- 1.651709946
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 39.921162953
- sbc_equity_settled_credit_net_withholding_oku
- 0.237196618
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.214880129
- company_issuer_buybacks_paid_oku
- 0
- company_employee_trust_market_purchases_oku
- 0.400461822
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 40.730220535
- opening_nci_equity_oku
- 0.231192482
- nci_profit_oku
- 0.018482853
- nci_dividend_to_external_owners_oku
- 0.007393141
- closing_nci_equity_oku
- 0.242282194
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 2.683669256
- lease_principal_cash_oku
- 0.631497488
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.441436675
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 9.3816564
- closing_financial_debt_oku
- 8.940219724
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.631497488
- assumed_new_lease_liabilities_noncash_oku
- 0.631497488
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 13.500219724
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 10.250219724
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 602580439
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 581032684.94751
- opening_other_public_shares
- 19047754.05249
- cancelled_issuer_buyback_shares
- 0
- company_funded_EBT_market_purchased_shares
- 3423916.55921
- closing_issued_shares
- 602730439
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 577717450.35205
- closing_other_public_shares
- 22512988.64795
- closing_public_economic_shares
- 600230439
- closing_old_holder_fraction_of_public
- 0.962492757473
- 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
- 581032684.94751
- issued_before
- 602580439
- ebt_before
- 2500000
- div_id
FY2031_final
- issued_after
- 602580439
- old_shares_after
- 581032684.94751
- 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
- 581032684.94751
- issued_before
- 602580439
- ebt_before
- 2500000
- div_id
FY2031_final
- locked_old_shares
- 581032684.94751
- locked_public_shares
- 600080439
- expected_payment_date
2032-05-07
- issued_after
- 602580439
- old_shares_after
- 581032684.94751
- 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
- 581032684.94751
- issued_before
- 602580439
- ebt_before
- 2500000
- div_id
FY2031_final
- issued_after
- 602580439
- old_shares_after
- 581032684.94751
- 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
- -0.8437224293
- parent_equity_delta_oku
- -0.8437224293
- old_holder_cashflow_oku
- 0.8169409909
- old_shares_before
- 581032684.94751
- issued_before
- 602580439
- ebt_before
- 2500000
- div_id
FY2031_final
- ex_date
2032-03-18
- locked_shares
- 581032684.94751
- paid_per_share_gbp
- 0.14060155514165
- issued_after
- 602580439
- old_shares_after
- 581032684.94751
- 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
- -0.4004618218
- parent_equity_delta_oku
- -0.4004618218
- old_holder_cashflow_oku
- 0.3877503621
- old_shares_before
- 581032684.94751
- issued_before
- 602580439
- ebt_before
- 2500000
- purchased_shares
- 3423916.559207
- old_cohort_shares_sold
- 3315234.595461
- assumed_price_gbp
- 11.696016
- old_participation_ratio
- 0.968257998737
- issued_after
- 602580439
- old_shares_after
- 577717450.35205
- ebt_after
- 5923916.5592073
- 6
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
- 577717450.35205
- issued_before
- 602580439
- ebt_before
- 5923916.5592073
- div_id
FY2032_interim
- issued_after
- 602580439
- old_shares_after
- 577717450.35205
- ebt_after
- 5923916.5592073
- 7
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
- 577717450.35205
- issued_before
- 602580439
- ebt_before
- 5923916.5592073
- div_id
FY2032_interim
- locked_old_shares
- 577717450.35205
- locked_public_shares
- 596656522.44079
- expected_payment_date
2032-09-13
- issued_after
- 602580439
- old_shares_after
- 577717450.35205
- ebt_after
- 5923916.5592073
- 8
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
- 577717450.35205
- issued_before
- 602580439
- ebt_before
- 5923916.5592073
- div_id
FY2032_interim
- issued_after
- 602580439
- old_shares_after
- 577717450.35205
- ebt_after
- 5923916.5592073
- 9
内容を開く
- 日付
2032-09-13
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.3711576997
- parent_equity_delta_oku
- -0.3711576997
- old_holder_cashflow_oku
- 0.3593764115
- old_shares_before
- 577717450.35205
- issued_before
- 602580439
- ebt_before
- 5923916.5592073
- div_id
FY2032_interim
- ex_date
2032-08-12
- locked_shares
- 577717450.35205
- paid_per_share_gbp
- 0.062206258661821
- issued_after
- 602580439
- old_shares_after
- 577717450.35205
- ebt_after
- 5923916.5592073
- 10
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
- 577717450.35205
- issued_before
- 602580439
- ebt_before
- 5923916.5592073
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 602730439
- old_shares_after
- 577717450.35205
- ebt_after
- 5923916.5592073
- 11
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
- 577717450.35205
- issued_before
- 602730439
- ebt_before
- 5923916.5592073
- delivered_shares
- 3423916.559207
- equity_reclassification_only
- はい
- issued_after
- 602730439
- old_shares_after
- 577717450.35205
- 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
- 0.14060156
- 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
- 0.14060156
- 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
- 0.14060156
- 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
- 0.8169409909
- 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
- 0.14060156
- 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
- 0.3877503621
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.968257998737
- company_outflow_oku
- 0.4004618218
- execution_price_gbp_assumed
- 11.696016
- 6
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
- 0.06220626
- 7
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
- 0.06220626
- 8
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
- 0.06220626
- 9
内容を開く
- year
- 5.853524982888
- 想定日
2032-09-13
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.3593764115
- 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
- 0.06220626
- 10
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
- 11
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
- 3423916.559207
- period_holder_cash_received_oku
- 1.564067765
- 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
- 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
- 13.49331351
- Virtual Learning
- 4.48037059
- English Language Learning
- 2.83037705
- Enterprise Learning & Skills
- 1.96488711
- Higher Education
- 7.06192775
- estimated_workera_revenue_included_once_oku
- 0
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0443349754
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.03
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- -0.0561576355
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.042
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0571428571
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.043
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0693069307
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.06
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- -0.0295566502
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.015
- 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
- 29.830876015
- ifrs_operating_profit_after_sbc_oku
- 3.579705122
- net_finance_expense_oku
- 0.678171426
- profit_before_tax_oku
- 2.901533696
- income_tax_expense_oku
- 0.812429435
- profit_after_tax_group_oku
- 2.089104261
- noncontrolling_profit_oku
- 0.017898526
- profit_attributable_to_parent_oku
- 2.071205736
- sbc_expense_already_in_operating_profit_oku
- 0.328139636
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 2.071205736
- nci_profit_oku
- 0.017898526
- depreciation_amortization_oku
- 4.086830014
- noncash_sbc_addback_oku
- 0.328139636
- capitalised_product_development_cash_oku
- 2.147823073
- software_investment_cash_oku
- 0.924757156
- ppe_maintenance_and_growth_cash_oku
- 0.387801388
- working_capital_and_other_timing_cash_use_oku
- 0.480980961
- cash_before_lease_and_sbc_funding_oku
- 2.562711333
- lease_principal_cash_paid_oku
- 0.611532958
- company_operating_owner_cash_after_lease_before_EBT_oku
- 1.951178374
- company_funded_EBT_purchase_oku
- 0.387801388
- owner_cash_after_EBT_cash_cost_oku
- 1.563376986
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 40.730220535
- sbc_equity_settled_credit_net_withholding_oku
- 0.229697745
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.160529271
- company_issuer_buybacks_paid_oku
- 0
- company_employee_trust_market_purchases_oku
- 0.387801388
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 41.494793357
- opening_nci_equity_oku
- 0.242282194
- nci_profit_oku
- 0.017898526
- nci_dividend_to_external_owners_oku
- 0.00715941
- closing_nci_equity_oku
- 0.253021309
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 2.562711333
- lease_principal_cash_oku
- 0.611532958
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.407688305
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 8.940219724
- closing_financial_debt_oku
- 8.532531419
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.611532958
- assumed_new_lease_liabilities_noncash_oku
- 0.611532958
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 13.092531419
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 9.842531419
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 602730439
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 577717450.35205
- opening_other_public_shares
- 22512988.64795
- cancelled_issuer_buyback_shares
- 0
- company_funded_EBT_market_purchased_shares
- 3376404.93093
- closing_issued_shares
- 602880439
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 574467685.05973
- closing_other_public_shares
- 25912753.94027
- closing_public_economic_shares
- 600380439
- closing_old_holder_fraction_of_public
- 0.956839443365
- 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
- 577717450.35205
- issued_before
- 602730439
- ebt_before
- 2500000
- div_id
FY2032_final
- issued_after
- 602730439
- old_shares_after
- 577717450.35205
- 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
- 577717450.35205
- issued_before
- 602730439
- ebt_before
- 2500000
- div_id
FY2032_final
- locked_old_shares
- 577717450.35205
- locked_public_shares
- 600230439
- expected_payment_date
2033-05-06
- issued_after
- 602730439
- old_shares_after
- 577717450.35205
- 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
- 577717450.35205
- issued_before
- 602730439
- ebt_before
- 2500000
- div_id
FY2032_final
- issued_after
- 602730439
- old_shares_after
- 577717450.35205
- 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
- -0.8059563317
- parent_equity_delta_oku
- -0.8059563317
- old_holder_cashflow_oku
- 0.7757271321
- old_shares_before
- 577717450.35205
- issued_before
- 602730439
- ebt_before
- 2500000
- div_id
FY2032_final
- ex_date
2033-03-17
- locked_shares
- 577717450.35205
- paid_per_share_gbp
- 0.13427448516027
- issued_after
- 602730439
- old_shares_after
- 577717450.35205
- 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
- -0.3878013882
- parent_equity_delta_oku
- -0.3878013882
- old_holder_cashflow_oku
- 0.3732560275
- old_shares_before
- 577717450.35205
- issued_before
- 602730439
- ebt_before
- 2500000
- purchased_shares
- 3376404.930928
- old_cohort_shares_sold
- 3249765.292312
- assumed_price_gbp
- 11.48563
- old_participation_ratio
- 0.962492757473
- issued_after
- 602730439
- old_shares_after
- 574467685.05973
- ebt_after
- 5876404.9309275
- 6
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
- 574467685.05973
- issued_before
- 602730439
- ebt_before
- 5876404.9309275
- div_id
FY2033_interim
- issued_after
- 602730439
- old_shares_after
- 574467685.05973
- ebt_after
- 5876404.9309275
- 7
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
- 574467685.05973
- issued_before
- 602730439
- ebt_before
- 5876404.9309275
- div_id
FY2033_interim
- locked_old_shares
- 574467685.05973
- locked_public_shares
- 596854034.06907
- expected_payment_date
2033-09-12
- issued_after
- 602730439
- old_shares_after
- 574467685.05973
- ebt_after
- 5876404.9309275
- 8
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
- 574467685.05973
- issued_before
- 602730439
- ebt_before
- 5876404.9309275
- div_id
FY2033_interim
- issued_after
- 602730439
- old_shares_after
- 574467685.05973
- ebt_after
- 5876404.9309275
- 9
内容を開く
- 日付
2033-09-12
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.3545729389
- parent_equity_delta_oku
- -0.3545729389
- old_holder_cashflow_oku
- 0.3412738857
- old_shares_before
- 574467685.05973
- issued_before
- 602730439
- ebt_before
- 5876404.9309275
- div_id
FY2033_interim
- ex_date
2033-08-11
- locked_shares
- 574467685.05973
- paid_per_share_gbp
- 0.059406977022039
- issued_after
- 602730439
- old_shares_after
- 574467685.05973
- ebt_after
- 5876404.9309275
- 10
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
- 574467685.05973
- issued_before
- 602730439
- ebt_before
- 5876404.9309275
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 602880439
- old_shares_after
- 574467685.05973
- ebt_after
- 5876404.9309275
- 11
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
- 574467685.05973
- issued_before
- 602880439
- ebt_before
- 5876404.9309275
- delivered_shares
- 3376404.930928
- equity_reclassification_only
- はい
- issued_after
- 602880439
- old_shares_after
- 574467685.05973
- 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
- 0.13427449
- 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
- 0.13427449
- 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
- 0.13427449
- 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
- 0.7757271321
- 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
- 0.13427449
- 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
- 0.3732560275
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.962492757473
- company_outflow_oku
- 0.3878013882
- execution_price_gbp_assumed
- 11.48563
- 6
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
- 0.05940698
- 7
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
- 0.05940698
- 8
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
- 0.05940698
- 9
内容を開く
- year
- 6.850102669405
- 想定日
2033-09-12
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.3412738857
- 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
- 0.05940698
- 10
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
- 11
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
- 3376404.930928
- period_holder_cash_received_oku
- 1.490257045
- checks
内容を開く
- pbt_bridge_m
- 0
- profit_bridge_m
- 0
- parent_equity_bridge_m
- -2.0E-9
- cash_bridge_m
- -2.0E-9
- nci_bridge_m
- 0
- shares_issued_minus_components
- 0
- 9
内容を開く
- period_id
FY2034
- calendar_year
- 2034
- 開始日
2034-01-01
- 終了日
2034-12-31
- inclusive_days
- 365
- fiscal_days
- 365
- proration_fraction
- 1
- forecast_status
model_assumption_not_reported
- fiscal_source_bridge
full_calendar_year
- operating_drivers
内容を開く
- legacy_5seg_revenue_oku
内容を開く
- Assessment & Qualifications
- 13.0885141
- Virtual Learning
- 4.29219503
- English Language Learning
- 2.70867084
- Enterprise Learning & Skills
- 1.84699388
- Higher Education
- 6.95599884
- estimated_workera_revenue_included_once_oku
- 0
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0443349754
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.03
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- -0.0561576355
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.042
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0571428571
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.043
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0693069307
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.06
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- -0.0295566502
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.015
- 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
- 28.892372689
- ifrs_operating_profit_after_sbc_oku
- 3.418930768
- net_finance_expense_oku
- 0.656971634
- profit_before_tax_oku
- 2.761959134
- income_tax_expense_oku
- 0.773348558
- profit_after_tax_group_oku
- 1.988610577
- noncontrolling_profit_oku
- 0.017335424
- profit_attributable_to_parent_oku
- 1.971275153
- sbc_expense_already_in_operating_profit_oku
- 0.3178161
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 1.971275153
- nci_profit_oku
- 0.017335424
- depreciation_amortization_oku
- 3.958255058
- noncash_sbc_addback_oku
- 0.3178161
- capitalised_product_development_cash_oku
- 2.080250834
- software_investment_cash_oku
- 0.895663553
- ppe_maintenance_and_growth_cash_oku
- 0.375600845
- working_capital_and_other_timing_cash_use_oku
- 0.4667016
- cash_before_lease_and_sbc_funding_oku
- 2.446464902
- lease_principal_cash_paid_oku
- 0.59229364
- company_operating_owner_cash_after_lease_before_EBT_oku
- 1.854171262
- company_funded_EBT_purchase_oku
- 0.375600845
- owner_cash_after_EBT_cash_cost_oku
- 1.478570417
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 41.494793357
- sbc_equity_settled_credit_net_withholding_oku
- 0.22247127
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.108609183
- company_issuer_buybacks_paid_oku
- 0
- company_employee_trust_market_purchases_oku
- 0.375600845
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 42.216329752
- opening_nci_equity_oku
- 0.253021309
- nci_profit_oku
- 0.017335424
- nci_dividend_to_external_owners_oku
- 0.006934169
- closing_nci_equity_oku
- 0.263422563
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 2.446464902
- lease_principal_cash_oku
- 0.59229364
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.375027065
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 8.532531419
- closing_financial_debt_oku
- 8.157504354
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.59229364
- assumed_new_lease_liabilities_noncash_oku
- 0.59229364
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 12.717504354
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 9.467504354
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 602880439
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 574467685.05973
- opening_other_public_shares
- 25912753.94027
- cancelled_issuer_buyback_shares
- 0
- company_funded_EBT_market_purchased_shares
- 3330081.32653
- closing_issued_shares
- 603030439
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 571281331.89689
- closing_other_public_shares
- 29249107.10311
- closing_public_economic_shares
- 600530439
- closing_old_holder_fraction_of_public
- 0.951294546948
- 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
- 574467685.05973
- issued_before
- 602880439
- ebt_before
- 2500000
- div_id
FY2033_final
- issued_after
- 602880439
- old_shares_after
- 574467685.05973
- 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
- 574467685.05973
- issued_before
- 602880439
- ebt_before
- 2500000
- div_id
FY2033_final
- locked_old_shares
- 574467685.05973
- locked_public_shares
- 600380439
- expected_payment_date
2034-05-05
- issued_after
- 602880439
- old_shares_after
- 574467685.05973
- 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
- 574467685.05973
- issued_before
- 602880439
- ebt_before
- 2500000
- div_id
FY2033_final
- issued_after
- 602880439
- old_shares_after
- 574467685.05973
- 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
- -0.769880645
- parent_equity_delta_oku
- -0.769880645
- old_holder_cashflow_oku
- 0.7366521678
- old_shares_before
- 574467685.05973
- issued_before
- 602880439
- ebt_before
- 2500000
- div_id
FY2033_final
- ex_date
2034-03-16
- locked_shares
- 574467685.05973
- paid_per_share_gbp
- 0.12823213332806
- issued_after
- 602880439
- old_shares_after
- 574467685.05973
- 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
- -0.375600845
- parent_equity_delta_oku
- -0.375600845
- old_holder_cashflow_oku
- 0.3593897034
- old_shares_before
- 574467685.05973
- issued_before
- 602880439
- ebt_before
- 2500000
- purchased_shares
- 3330081.326535
- old_cohort_shares_sold
- 3186353.16284
- assumed_price_gbp
- 11.279029
- old_participation_ratio
- 0.956839443365
- issued_after
- 602880439
- old_shares_after
- 571281331.89689
- ebt_after
- 5830081.3265347
- 6
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
- 571281331.89689
- issued_before
- 602880439
- ebt_before
- 5830081.3265347
- div_id
FY2034_interim
- issued_after
- 602880439
- old_shares_after
- 571281331.89689
- ebt_after
- 5830081.3265347
- 7
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
- 571281331.89689
- issued_before
- 602880439
- ebt_before
- 5830081.3265347
- div_id
FY2034_interim
- locked_old_shares
- 571281331.89689
- locked_public_shares
- 597050357.67347
- expected_payment_date
2034-09-11
- issued_after
- 602880439
- old_shares_after
- 571281331.89689
- ebt_after
- 5830081.3265347
- 8
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
- 571281331.89689
- issued_before
- 602880439
- ebt_before
- 5830081.3265347
- div_id
FY2034_interim
- issued_after
- 602880439
- old_shares_after
- 571281331.89689
- ebt_after
- 5830081.3265347
- 9
内容を開く
- 日付
2034-09-11
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.3387285382
- parent_equity_delta_oku
- -0.3387285382
- old_holder_cashflow_oku
- 0.3241088259
- old_shares_before
- 571281331.89689
- issued_before
- 602880439
- ebt_before
- 5830081.3265347
- div_id
FY2034_interim
- ex_date
2034-08-10
- locked_shares
- 571281331.89689
- paid_per_share_gbp
- 0.056733663056048
- issued_after
- 602880439
- old_shares_after
- 571281331.89689
- ebt_after
- 5830081.3265347
- 10
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
- 571281331.89689
- issued_before
- 602880439
- ebt_before
- 5830081.3265347
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 603030439
- old_shares_after
- 571281331.89689
- ebt_after
- 5830081.3265347
- 11
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
- 571281331.89689
- issued_before
- 603030439
- ebt_before
- 5830081.3265347
- delivered_shares
- 3330081.326535
- equity_reclassification_only
- はい
- issued_after
- 603030439
- old_shares_after
- 571281331.89689
- 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
- 0.12823213
- 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
- 0.12823213
- 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
- 0.12823213
- 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
- 0.7366521678
- 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
- 0.12823213
- 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
- 0.3593897034
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.956839443365
- company_outflow_oku
- 0.375600845
- execution_price_gbp_assumed
- 11.279029
- 6
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
- 0.05673366
- 7
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
- 0.05673366
- 8
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
- 0.05673366
- 9
内容を開く
- year
- 7.846680355921
- 想定日
2034-09-11
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.3241088259
- 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
- 0.05673366
- 10
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
- 11
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
- 3330081.326535
- period_holder_cash_received_oku
- 1.420150697
- 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
- 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
- 12.69585868
- Virtual Learning
- 4.11192284
- English Language Learning
- 2.59219799
- Enterprise Learning & Skills
- 1.73617425
- Higher Education
- 6.85165885
- estimated_workera_revenue_included_once_oku
- 0
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0443349754
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.03
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- -0.0561576355
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.042
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0571428571
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.043
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0693069307
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.06
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- -0.0295566502
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.015
- 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
- 27.987812613
- ifrs_operating_profit_after_sbc_oku
- 3.265244805
- net_finance_expense_oku
- 0.637470226
- profit_before_tax_oku
- 2.627774578
- income_tax_expense_oku
- 0.735776882
- profit_after_tax_group_oku
- 1.891997696
- noncontrolling_profit_oku
- 0.016792688
- profit_attributable_to_parent_oku
- 1.875205009
- sbc_expense_already_in_operating_profit_oku
- 0.307865939
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 1.875205009
- nci_profit_oku
- 0.016792688
- depreciation_amortization_oku
- 3.834330328
- noncash_sbc_addback_oku
- 0.307865939
- capitalised_product_development_cash_oku
- 2.015122508
- software_investment_cash_oku
- 0.867622191
- ppe_maintenance_and_growth_cash_oku
- 0.363841564
- working_capital_and_other_timing_cash_use_oku
- 0.452911064
- cash_before_lease_and_sbc_funding_oku
- 2.334696636
- lease_principal_cash_paid_oku
- 0.573750159
- company_operating_owner_cash_after_lease_before_EBT_oku
- 1.760946478
- company_funded_EBT_purchase_oku
- 0.363841564
- owner_cash_after_EBT_cash_cost_oku
- 1.397104914
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 42.216329752
- sbc_equity_settled_credit_net_withholding_oku
- 0.215506157
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.059011207
- company_issuer_buybacks_paid_oku
- 0
- company_employee_trust_market_purchases_oku
- 0.363841564
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 42.896188147
- opening_nci_equity_oku
- 0.263422563
- nci_profit_oku
- 0.016792688
- nci_dividend_to_external_owners_oku
- 0.006717075
- closing_nci_equity_oku
- 0.273498176
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 2.334696636
- lease_principal_cash_oku
- 0.573750159
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.343376632
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 8.157504354
- closing_financial_debt_oku
- 7.814127722
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.573750159
- assumed_new_lease_liabilities_noncash_oku
- 0.573750159
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 12.374127722
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 9.124127722
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 603030439
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 571281331.89689
- opening_other_public_shares
- 29249107.10311
- cancelled_issuer_buyback_shares
- 0
- company_funded_EBT_market_purchased_shares
- 3284911.71459
- closing_issued_shares
- 603180439
- closing_consolidated_EBT_shares
- 2500000
- closing_old_holder_shares
- 568156413.2956
- closing_other_public_shares
- 32524025.7044
- closing_public_economic_shares
- 600680439
- closing_old_holder_fraction_of_public
- 0.945854694788
- 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
- 571281331.89689
- issued_before
- 603030439
- ebt_before
- 2500000
- div_id
FY2034_final
- issued_after
- 603030439
- old_shares_after
- 571281331.89689
- 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
- 571281331.89689
- issued_before
- 603030439
- ebt_before
- 2500000
- div_id
FY2034_final
- locked_old_shares
- 571281331.89689
- locked_public_shares
- 600530439
- expected_payment_date
2035-05-04
- issued_after
- 603030439
- old_shares_after
- 571281331.89689
- 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
- 571281331.89689
- issued_before
- 603030439
- ebt_before
- 2500000
- div_id
FY2034_final
- issued_after
- 603030439
- old_shares_after
- 571281331.89689
- 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
- -0.7354197085
- parent_equity_delta_oku
- -0.7354197085
- old_holder_cashflow_oku
- 0.6996007584
- old_shares_before
- 571281331.89689
- issued_before
- 603030439
- ebt_before
- 2500000
- div_id
FY2034_final
- ex_date
2035-03-15
- locked_shares
- 571281331.89689
- paid_per_share_gbp
- 0.1224616873283
- issued_after
- 603030439
- old_shares_after
- 571281331.89689
- 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
- -0.363841564
- parent_equity_delta_oku
- -0.363841564
- old_holder_cashflow_oku
- 0.3461204958
- old_shares_before
- 571281331.89689
- issued_before
- 603030439
- ebt_before
- 2500000
- purchased_shares
- 3284911.714587
- old_cohort_shares_sold
- 3124918.601292
- assumed_price_gbp
- 11.076144
- old_participation_ratio
- 0.951294546948
- issued_after
- 603030439
- old_shares_after
- 568156413.2956
- ebt_after
- 5784911.7145871
- 6
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
- 568156413.2956
- issued_before
- 603030439
- ebt_before
- 5784911.7145871
- div_id
FY2035_interim
- issued_after
- 603030439
- old_shares_after
- 568156413.2956
- ebt_after
- 5784911.7145871
- 7
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
- 568156413.2956
- issued_before
- 603030439
- ebt_before
- 5784911.7145871
- div_id
FY2035_interim
- locked_old_shares
- 568156413.2956
- locked_public_shares
- 597245527.28541
- expected_payment_date
2035-09-10
- issued_after
- 603030439
- old_shares_after
- 568156413.2956
- ebt_after
- 5784911.7145871
- 8
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
- 568156413.2956
- issued_before
- 603030439
- ebt_before
- 5784911.7145871
- div_id
FY2035_interim
- issued_after
- 603030439
- old_shares_after
- 568156413.2956
- ebt_after
- 5784911.7145871
- 9
内容を開く
- 日付
2035-09-10
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.3235914981
- parent_equity_delta_oku
- -0.3235914981
- old_holder_cashflow_oku
- 0.3078308276
- old_shares_before
- 568156413.2956
- issued_before
- 603030439
- ebt_before
- 5784911.7145871
- div_id
FY2035_interim
- ex_date
2035-08-09
- locked_shares
- 568156413.2956
- paid_per_share_gbp
- 0.054180648218525
- issued_after
- 603030439
- old_shares_after
- 568156413.2956
- ebt_after
- 5784911.7145871
- 10
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
- 568156413.2956
- issued_before
- 603030439
- ebt_before
- 5784911.7145871
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 603180439
- old_shares_after
- 568156413.2956
- ebt_after
- 5784911.7145871
- 11
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
- 568156413.2956
- issued_before
- 603180439
- ebt_before
- 5784911.7145871
- delivered_shares
- 3284911.714587
- equity_reclassification_only
- はい
- issued_after
- 603180439
- old_shares_after
- 568156413.2956
- 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
- 0.12246169
- 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
- 0.12246169
- 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
- 0.12246169
- 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
- 0.6996007584
- 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
- 0.12246169
- 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
- 0.3461204958
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.951294546948
- company_outflow_oku
- 0.363841564
- execution_price_gbp_assumed
- 11.076144
- 6
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
- 0.05418065
- 7
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
- 0.05418065
- 8
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
- 0.05418065
- 9
内容を開く
- year
- 8.843258042437
- 想定日
2035-09-10
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.3078308276
- 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
- 0.05418065
- 10
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
- 11
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
- 3284911.714587
- period_holder_cash_received_oku
- 1.353552082
- 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
- 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
- 10.46437073
- Virtual Learning
- 3.34726248
- English Language Learning
- 2.10794566
- Enterprise Learning & Skills
- 1.38675732
- Higher Education
- 5.73470742
- estimated_workera_revenue_included_once_oku
- 0
- volume_price_splits
内容を開く
- Assessment & Qualifications
内容を開く
- assumed_volume_mix_growth
- -0.0443349754
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.03
- 計算式
(1+volume_mix)*(1+net_price)-1
- Virtual Learning
内容を開く
- assumed_volume_mix_growth
- -0.0561576355
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.042
- 計算式
(1+volume_mix)*(1+net_price)-1
- English Language Learning
内容を開く
- assumed_volume_mix_growth
- -0.0571428571
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.043
- 計算式
(1+volume_mix)*(1+net_price)-1
- Enterprise Learning & Skills
内容を開く
- assumed_volume_mix_growth
- -0.0693069307
- assumed_net_price_growth
- 0.01
- combined_growth
- -0.06
- 計算式
(1+volume_mix)*(1+net_price)-1
- Higher Education
内容を開く
- assumed_volume_mix_growth
- -0.0295566502
- assumed_net_price_growth
- 0.015
- combined_growth
- -0.015
- 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
- 23.04104361
- ifrs_operating_profit_after_sbc_oku
- 2.649720015
- net_finance_expense_oku
- 0.526503152
- profit_before_tax_oku
- 2.123216863
- income_tax_expense_oku
- 0.594500722
- profit_after_tax_group_oku
- 1.528716142
- noncontrolling_profit_oku
- 0.013824626
- profit_attributable_to_parent_oku
- 1.514891515
- sbc_expense_already_in_operating_profit_oku
- 0.25345148
- owner_earnings_bridge
内容を開く
- parent_profit_oku
- 1.514891515
- nci_profit_oku
- 0.013824626
- depreciation_amortization_oku
- 3.156622975
- noncash_sbc_addback_oku
- 0.25345148
- capitalised_product_development_cash_oku
- 1.65895514
- software_investment_cash_oku
- 0.714272352
- ppe_maintenance_and_growth_cash_oku
- 0.299533567
- working_capital_and_other_timing_cash_use_oku
- 0.373531929
- cash_before_lease_and_sbc_funding_oku
- 1.892497608
- lease_principal_cash_paid_oku
- 0.472341394
- company_operating_owner_cash_after_lease_before_EBT_oku
- 1.420156214
- company_funded_EBT_purchase_oku
- 0.299533567
- owner_cash_after_EBT_cash_cost_oku
- 1.120622647
- not_double_count_sbc
- はい
- equity_debt_rollforward
内容を開く
- opening_parent_equity_oku
- 42.896188147
- sbc_equity_settled_credit_net_withholding_oku
- 0.177416036
- parent_oci_assumed_oku
- 0
- cash_dividend_paid_company_oku
- 1.011883457
- company_issuer_buybacks_paid_oku
- 0
- company_employee_trust_market_purchases_oku
- 0.299533567
- employee_subscription_cash_proceeds_oku
- 0.012
- closing_parent_equity_oku
- 43.289078674
- opening_nci_equity_oku
- 0.273498176
- nci_profit_oku
- 0.013824626
- nci_dividend_to_external_owners_oku
- 0.00552985
- closing_nci_equity_oku
- 0.281792951
- opening_cash_oku
- 2.5
- operating_cash_before_lease_oku
- 1.892497608
- lease_principal_cash_oku
- 0.472341394
- Workera_cash_purchase_oku
- 0
- new_financial_borrowing_oku
- 0
- financial_debt_repayment_oku
- 0.115209339
- closing_cash_oku
- 2.5
- opening_financial_debt_oku
- 7.814127722
- closing_financial_debt_oku
- 7.698918383
- opening_lease_debt_oku
- 4.56
- lease_principal_paid_oku
- 0.472341394
- assumed_new_lease_liabilities_noncash_oku
- 0.472341394
- closing_lease_debt_oku
- 4.56
- closing_gross_borrowings_incl_lease_oku
- 12.258918383
- cash_and_derivatives_finance_leases_offset_assumed_oku
- 0.75
- closing_pearson_style_net_debt_oku
- 9.008918383
- share_cohort_rollforward
内容を開く
- opening_issued_shares
- 603180439
- opening_consolidated_EBT_shares
- 2500000
- opening_old_holder_shares
- 568156413.2956
- opening_other_public_shares
- 32524025.7044
- cancelled_issuer_buyback_shares
- 0
- company_funded_EBT_market_purchased_shares
- 2753985.19188
- closing_issued_shares
- 603330439
- closing_consolidated_EBT_shares
- 5253985.19188
- closing_old_holder_shares
- 565551543.47248
- closing_other_public_shares
- 32524910.33563
- closing_public_economic_shares
- 598076453.80812
- closing_old_holder_fraction_of_public
- 0.945617470595
- 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
- 568156413.2956
- issued_before
- 603180439
- ebt_before
- 2500000
- div_id
FY2035_final
- issued_after
- 603180439
- old_shares_after
- 568156413.2956
- 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
- 568156413.2956
- issued_before
- 603180439
- ebt_before
- 2500000
- div_id
FY2035_final
- locked_old_shares
- 568156413.2956
- locked_public_shares
- 600680439
- expected_payment_date
2036-05-02
- issued_after
- 603180439
- old_shares_after
- 568156413.2956
- 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
- 568156413.2956
- issued_before
- 603180439
- ebt_before
- 2500000
- div_id
FY2035_final
- issued_after
- 603180439
- old_shares_after
- 568156413.2956
- 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
- -0.702501248
- parent_equity_delta_oku
- -0.702501248
- old_holder_cashflow_oku
- 0.6644641035
- old_shares_before
- 568156413.2956
- issued_before
- 603180439
- ebt_before
- 2500000
- div_id
FY2035_final
- ex_date
2036-03-20
- locked_shares
- 568156413.2956
- paid_per_share_gbp
- 0.11695091139852
- issued_after
- 603180439
- old_shares_after
- 568156413.2956
- 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
- -0.2995335669
- parent_equity_delta_oku
- -0.2995335669
- old_holder_cashflow_oku
- 0.2833152305
- old_shares_before
- 568156413.2956
- issued_before
- 603180439
- ebt_before
- 2500000
- purchased_shares
- 2753985.191884
- old_cohort_shares_sold
- 2604869.82312
- assumed_price_gbp
- 10.876368
- old_participation_ratio
- 0.945854694788
- issued_after
- 603180439
- old_shares_after
- 565551543.47248
- ebt_after
- 5253985.1918835
- 6
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
- 565551543.47248
- issued_before
- 603180439
- ebt_before
- 5253985.1918835
- div_id
FY2036_interim
- issued_after
- 603180439
- old_shares_after
- 565551543.47248
- ebt_after
- 5253985.1918835
- 7
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
- 565551543.47248
- issued_before
- 603180439
- ebt_before
- 5253985.1918835
- div_id
FY2036_interim
- locked_old_shares
- 565551543.47248
- locked_public_shares
- 597926453.80812
- expected_payment_date
2036-09-08
- issued_after
- 603180439
- old_shares_after
- 565551543.47248
- ebt_after
- 5253985.1918835
- 8
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
- 565551543.47248
- issued_before
- 603180439
- ebt_before
- 5253985.1918835
- div_id
FY2036_interim
- issued_after
- 603180439
- old_shares_after
- 565551543.47248
- ebt_after
- 5253985.1918835
- 9
内容を開く
- 日付
2036-09-08
- 種類
dividend_payment
- is_assumption
- はい
- company_cash_delta_oku
- -0.3093822093
- parent_equity_delta_oku
- -0.3093822093
- old_holder_cashflow_oku
- 0.2926306151
- old_shares_before
- 565551543.47248
- issued_before
- 603180439
- ebt_before
- 5253985.1918835
- div_id
FY2036_interim
- ex_date
2036-08-14
- locked_shares
- 565551543.47248
- paid_per_share_gbp
- 0.051742519048692
- issued_after
- 603180439
- old_shares_after
- 565551543.47248
- ebt_after
- 5253985.1918835
- 10
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
- 565551543.47248
- issued_before
- 603180439
- ebt_before
- 5253985.1918835
- 発行済株式数
- 150000
- employee_paid_to_company_oku
- 0.012
- issued_after
- 603330439
- old_shares_after
- 565551543.47248
- ebt_after
- 5253985.1918835
- 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
- 0.11695091
- 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
- 0.11695091
- 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
- 0.11695091
- 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
- 0.6644641035
- 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
- 0.11695091
- 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
- 0.2833152305
- currency
GBP
- 金額の単位
oku_GBP
- is_cash_to_old_cohort
- はい
- participation_fraction
- 0.945854694788
- company_outflow_oku
- 0.2995335669
- execution_price_gbp_assumed
- 10.876368
- 6
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
- 0.05174252
- 7
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
- 0.05174252
- 8
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
- 0.05174252
- 9
内容を開く
- year
- 9.839835728953
- 想定日
2036-09-08
- date_status
forecast_unannounced
- 種類
dividend_payment
- 金額
- 0.2926306151
- 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
- 0.05174252
- 10
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
- 1.240409949
- 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
- 期間内の親会社利益合計（億）
- 22.964018762
- 営業利益
- 3.1183200176527
- 純利益
- 1.7827983745659
- equity_oku
- 43.289078674
- 売上高
- 27.115826241994
- 期間内株主受取
- 16.224593604
- 終価
- 11.72551755
- multiple
- 6.9552749727064
- 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
- 565551543.47248
- end_public_shares
- 598076453.80812
- terminal_old_fraction
- 0.945617470595
- aggregate_holder_cashflow_oku
- 16.224593604
- terminal_old_cohort_mcap_oku
- 11.72551755
- terminal_full_public_equity_value_oku
- 12.399852916
- 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
- 26.2751044
- 2037_ifrs_operating_profit_after_sbc_oku
- 3.021637006
- 2037_operating_cash_tax_oku
- 0.846058362
- 2037_DA_addback_oku
- 3.599689303
- 2037_SBC_noncash_addback_oku
- 0.289026148
- 2037_product_dev_reinvestment_oku
- 1.891807517
- 2037_software_capex_oku
- 0.814528236
- 2037_ppe_capex_oku
- 0.341576357
- 2037_working_capital_reinvestment_oku
- -0.151329932
- 2037_cash_timing_normalization_oku
- 0.578052297
- 2037_cash_lease_principal_oku
- 0.53863964
- 2037_lease_interest_oku
- 0.17328
- 2037_company_funded_EBT_replenishment_oku
- 0.341576357
- 2037_employee_new_share_issue_shares
- 150000
- 2037_employee_subscription_price_gbp_assumed
- 8
- 2037_share_neutralisation_price_gbp_assumed
- 10.67276191
- 2037_additional_cash_to_neutralise_save_shares_oku
- 0.004009143
- 2037_sustainable_operating_FCFF_after_leases_and_SBC_compensation_oku
- 1.53215448
- capital_discount_rate
- 0.095
- terminal_perpetuity_growth
- 0.005
- operating_ev_oku
- 17.023938662
- financial_nonlease_net_debt_oku
- 4.448918383
- NCI_DCF_value_oku
- 0.175167363
- public_shareholders_value_company_oku
- 12.399852916
- old_cohort_fraction
- 0.945617470595
- old_cohort_terminal_mcap_oku
- 11.72551755
- market_PE_used
- いいえ
- post_2036_11_06_dividends_in_timed_cashflows
- いいえ
- discounted_pv_oku
- 15.712341045
- fair_price_gbp
- 2.62171471
- margin_of_safety_at_2026_11_06
- -3.93951532
- xirr_from_dated_cashflows
- -0.125658462287
- 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
- 23.04104361
- partial_2036_op_oku
- 2.649720015
- partial_2036_parent_net_oku
- 1.514891515
- 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)