AI 銘柄分析 · 10年
NEXT plc
NXT · GBP · 分析基準日 2026-11-06
英国事業と海外オンラインの成長、株主還元を評価
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
英国店舗・オンライン、海外オンライン、信用事業などの利益と投資を5ケースで予測。配当と買戻しへの比例応募、従業員信託の株式取得・交付を区別します。2026年11月6日の信託保有株数は未確認で、2026年1月末実数を代理値として使用。基準日の資本・純負債、将来の特別配当・買戻しは推計です。
要約の補足
- core_view
NEXTの英国店舗は低成長・EC英国は中低成長、海外ECとTotal Platformは成長要因。ESOT実数は1月末まで確認でき、11月6日残高未確定。予測は分母代理値の感応度を明記。
- pros
内容を開く
- 1
海外ECの成長とブランドの運営受託
- 2
NEXT Financeの顧客信用事業と運営ノウハウ
- 3
キャッシュ創出と利益率
- 4
買戻しに8% ERR条件を設ける資本規律
- risks
内容を開く
- 1
ESOT発行済との混同による見かけのPER誤認
- 2
国際ECのEU関税と物流採算
- 3
与信債権の貸倒・金利・借入依存
- 4
E4倉庫設備投資・資本コスト
- 5
買戻し上限超過で £136m 還元方法は未決定
- 6
買収ブランド少数株主利益とIFRS売上の差
- financial_reporting_warning
CEOのTotal Group Sales £7.54bnとIFRS Statutory Revenueは一致しない。CEO £1,255m PBTはNON-IFRS Group PBT guidanceであり、IFRS親会社純利益ではない。
結論の補足
- as_of_2026_11_06_share_price_gbp
- 154.85
- basis_effective_shares_proxy
- 114152051
- basis_valuation_oku
- 176.764450973
- company_outlook_FY2027_group_pre_tax_profit_gbp_m
- 1255
- outlook_status
non_IFRS_group_adjusted_profit_before_tax_issuer_guidance_not_ifrs_parent_profit
- expected_timed_old_holder_IRR
- 0.041271175803
- expected_weighted_average_of_scenario_IRRs
- 0.030255274677
- expected_10y_received_cash_oku
- 96.31375127
- expected_old_cohort_terminal_oku
- 147.29128428
- public_release_status
model_complete_but_investor_use_requires_updating_unknown_ESOT_Nov2026_balance_and_future_dates
事業
- categories
内容を開く
- 1
Online UK
- 2
Online International
- 3
Retail Stores
- 4
NEXT Finance
- 5
Investments and Total Platform
- 6
Other businesses
- disclosure_note
IFRS売上にはクレジット利息が含まれ、GTVと手数料収益を区別。部分所有子会社はIFRS連結100%売上だが親会社純利益はNCI控除。
- platform_competitive_advantage
顧客接点と物流・技術のプラットフォーム化
- finance_risk
credit nextpay/pay-in-3 receivable funding and credit losses must be separated from merchandising working capital
- capacity_note
Elmsall4 2029 construction/2031 storage/2032 automation are plans, not booked future actuals
競争力・事業の質
- profit_quality
2026 H1 IFRS reported after SBC; exclude NCI at bottom line
- statutory_revenue_vs_group_sales
H1 statutory £3447.1m vs headline total group sales £3540m due to commissions, investments and minority NCI adjustments
- cash_conversion
H1 cash flow after tax and before owner payments, debt and seasonal WC; company FY2027 £752m surplus guidance before returns
- sbc_integrity
All IFRS net income includes SBC expense. SBC equity credit added once to distributable FCFE; ESOT replacement cash cost at market price deducted once in terminal fixed point. ESOT option proceeds are issuer financing not cash paid to old holders.
- EPS_denominator
H1 EPS weighted-average issued 120.7m, weighted ESOT (5.5m), basic 115.2m, diluted 116.9m; none is November 6 end-of-day share number
- nci
H1 £4.9m of consolidated profit is NCI, excluded from parent profit and terminal normalization
業界と環境
- uk_retail_competition
offline wage inflation, rents, discounts and ecommerce costs; seasonal Christmas working capital
- international
growth +32.2% Q3 but new EU tariff cost, regional execution and returns/marketing expense
- credit
consumer credit interest income, loss provisions, cost of funding, FCA oversight
- fulfilment
E4 £2.5bn additional sales capacity stated as conditional plan not capitalised separately
- cost_of_capital
discount scenario dependent no sector PER extrapolation
財務・資本配分
- reported_and_estimated
内容を開く
- annual_fy2026
内容を開く
- period
FY2026_53_weeks_ending_2026_01_31
- classification
reported_IFRS_actual
- 売上高
- 69.013
- 営業利益（億）
- 12.788
- parent_net_income_after_sbc_oku
- 8.885
- nci_profit_oku
- 0.095
- PBT_oku
- 11.926
- income_tax_oku
- 2.946
- sbc_expense_oku
- 0.431
- ESOT_shares_actual_2026_01_31
- 5504760
- ESOT_purchase_oku
- 1.69
- ESOT_deliver_m
- 2.106
- company_cash_buybacks_for_cancellation_oku
- 1.314
- ordinary_dividend_expense_oku
- 2.865
- B_share_capital_distribution_oku
- 4.215
- segment_ifrs_sales_oku
内容を開く
- retail_stores
- 18.88
- online_uk
- 25.874
- online_international
- 12.804
- next_finance_interest
- 3.057
- investments_total_platform
- 7.343
- other_business
- 1.055
- half_fy2027
内容を開く
- period
H1_FY2027_2026_02_01_2026_08_01
- classification
reported_IFRS_interim_actual
- 売上高
- 34.471
- 営業利益（億）
- 6.122
- PBT_oku
- 5.661
- income_tax_oku
- 1.416
- parent_net_income_oku
- 4.196
- NCI_profit_oku
- 0.049
- 親会社持分（億）
- 15.05
- NCI_equity_oku
- 1.226
- total_equity_oku
- 16.276
- net_debt_ex_lease_oku
- 8.9
- lease_debt_oku
- 10.04
- customer_finance_receivable_oku
- 13.09
- inventory_oku
- 10.854
- ESOT_weighted_average_m_for_eps
- 5.5
- ESOT_period_end_actual_m
- 未確認
- ESOT_share_balance_status
not_disclosed_in_half_year_pdf
- ESOT_cash_purchases_oku
- 1.388
- ESOT_option_exercise_cash_oku
- 0.69
- ESOT_equity_movement_oku
- 0.613
- share_option_expense_oku
- 0.223
- ESOT_equity_reserve_oku
- -4.801
- official_share_end_rounded_m
- 119.657
- shares_cancelled_rounded_m
- 2.779
- dividends_payable_2026_08_01_oku
- 2.067
- dividend_paid_2026_08_03_oku
- 2.067
- segment_ifrs_sales_oku
内容を開く
- retail_stores
- 8.823
- online_uk
- 12.394
- online_international
- 7.604
- next_finance_interest
- 1.525
- investments_total_platform
- 3.604
- other_business
- 0.521
- EPS_shares_weighted_issued_m
- 120.7
- EPS_shares_weighted_esot_m
- -5.5
- EPS_weighted_basic_m
- 115.2
- EPS_weighted_diluted_m
- 116.9
- shares_esot
内容を開く
- 2026_01_31_ESOT_end_shares_actual
- 5504760
- 2026_H1_weighted_average_ESOT_m
- 5.5
- 2026_H1_ESOT_cost_reserve_oku
- -4.801
- 2026_09_21_parent_only_ESOT_cost_reserve_oku
- -4.813
- 2026_11_06_ESOT_end_shares_actual
- 未確認
- 2026_10_30_legal_issued
- 119656811
- 2026_10_30_treasury
- 0
- PDMR_2026_09_22_vested_shares
- 19887
- 注記
The annual ESOT count is a dated point-in-time count, while interim 5.5m is weighted-average. The Sept parent-only cost reserve cannot be converted to units without share-specific acquisition/disposal data. No post-January complete trust rollforward was identified.
- q3_2026_update
内容を開く
- full_price_growth_Q3
- 0.081
- international_full_price_growth_Q3
- 0.322
- full_year_guidance_headline_group_sales_oku
- 75.4
- FY2027_non_ifrs_PBT_guidance_oku
- 12.55
- EPS_guidance_pence
- 820.6
- remaining_136m_after_355m_cancel_buys_oku
- 1.36
- hurdle_ERR
- 0.08
- share_price_example_limit_gbp
- 136.5
- limit_status
issuer_approximate_estimate_not_share_count_backsolve
- £355m_buybacks_prior_to_basis_included_in_2026_start_shares_not_counted_as_future_holder_CF
- はい
- model_basis_bridge_from_2026_08_01_to_2026_11_06
内容を開く
- opening_parent_equity_oku
- 15.05
- parent_profit_proxy_oku
- 2.28
- sbc_credit_proxy_oku
- 0.115
- esot_buyback_cash_proxy_oku
- -0.4
- employee_exercise_cash_proxy_oku
- 0.22
- other_OCI_and_equity_proxy_oku
- -0.075
- closing_parent_equity_proxy_oku
- 17.19
- opening_ex_lease_net_debt_oku
- 8.9
- estimated_2026_11_06_net_debt_oku
- 10
- estimated_net_debt_increase_oku
- 1.1
- 2026_08_03_dividend_cash_payment_oku
- 2.067
- 2026_08_01_dividend_liability_already_booked_oku
- 2.067
- no_second_equity_deduction_at_payment
- はい
- Q3_group_profit_not_separately_reported
- はい
- basis_parent_and_debt_bridge_explicit_pretax_tax_finance_and_FCF
内容を開く
- period_start
2026-08-02
- 期間末
2026-11-06
- period_days
- 97
- parent_profit_oku
- 2.28
- tax_rate_assumed
- 0.25
- nci_profit_oku
- 0.018
- finance_income_oku
- 0.012
- finance_costs_gross_oku
- 0.263
- other_below_operating_oku
- 0
- sbc_credit_oku
- 0.115
- esot_purchases_cash_oku
- 0.4
- employee_exercise_cash_in_oku
- 0.22
- parent_equity_OCI_other_oku
- -0.075
- estimated_depreciation_oku
- 1.25
- estimated_capex_oku
- 1.3
- estimated_lease_principal_oku
- 0.7
- estimated_operating_and_finance_credit_working_capital_use_oku
- 0.498
- estimated_acquisition_cash_oku
- 0
- dividend_paid_august_3_oku
- 2.067
- 状態
model_backsolve_proxy_NOT_issuer_Q3_IFRS
- profit_before_tax_oku
- 3.064
- income_tax_oku
- 0.766
- net_finance_expense_oku
- 0.251
- 営業利益（億）
- 3.315
- operational_fcf_cash_oku
- 1.147
- closing_parent_equity_oku
- 17.19
- closing_net_debt_ex_leases_oku
- 10
- nci_OCI_other_oku
- 0.006
- 状態
August_2026_reported_opening_plus_2026_11_06_estimate_not_reported
- basis_parent_equity_connection_error_oku
- 0
- basis_debt_connection_error_oku
- 0
- interim_98p_September_board_announcement_note
Board announced its intention / declaration 17 Sep; UK interim dividend ordinarily revocable until paid. No 11/06 legally enforceable payable assumed; original ledger forecast accrual at 26 November is MODEL timing, not verified IFRS liability.
- shareholder_return_policy
proportional tender uniformly for cancellation and ESOT purchases. Other investors including employees participate in same ratio by share count. Bonus and option awards delivered by trust increase floating shares without new legal issuance; paid employee exercise adds corporate cash/equity, not holder cash.
- financial_debt_and_lease_debt
2026 Aug net debt excludes leases £890m; leases additional £1004m. Forward FCFE includes interest and lease principal, so no separate double debt deduction at terminal.
- tax
FY2026 actual £294.6m tax on £1192.6m pretax, H1 FY2027 £141.6m on £566.1m; FY2027 25% model and later projections use case rates .24-.265; taxable basis and PBT bridge follows IFRS rather than adjusted NEXT Group PBT
- H1_reported_IFRS_profit_actual_oku
内容を開く
- period_start
2026-02-01
- 期間末
2026-08-01
- period_days
- 182
- 売上高
- 34.471
- 営業利益（億）
- 6.122
- finance_income_oku
- 0.026
- finance_costs_gross_oku
- 0.487
- net_finance_expense_oku
- 0.461
- other_below_operating_oku
- 0
- profit_before_tax_oku
- 5.661
- income_tax_oku
- 1.416
- nci_profit_oku
- 0.049
- parent_profit_oku
- 4.196
- parent_equity_end_oku
- 15.05
- nci_equity_end_oku
- 1.226
- net_debt_ex_leases_end_oku
- 8.9
- 状態
reported_IFRS_interim_actual_2026_08_01
- primary_document
half_year_2026
- Q3_to_basis_PBT_tax_profit_assumed_oku
内容を開く
- period_start
2026-08-02
- 期間末
2026-11-06
- period_days
- 97
- parent_profit_oku
- 2.28
- tax_rate_assumed
- 0.25
- nci_profit_oku
- 0.018
- finance_income_oku
- 0.012
- finance_costs_gross_oku
- 0.263
- other_below_operating_oku
- 0
- sbc_credit_oku
- 0.115
- esot_purchases_cash_oku
- 0.4
- employee_exercise_cash_in_oku
- 0.22
- parent_equity_OCI_other_oku
- -0.075
- estimated_depreciation_oku
- 1.25
- estimated_capex_oku
- 1.3
- estimated_lease_principal_oku
- 0.7
- estimated_operating_and_finance_credit_working_capital_use_oku
- 0.498
- estimated_acquisition_cash_oku
- 0
- dividend_paid_august_3_oku
- 2.067
- 状態
model_backsolve_proxy_NOT_issuer_Q3_IFRS
- profit_before_tax_oku
- 3.064
- income_tax_oku
- 0.766
- net_finance_expense_oku
- 0.251
- 営業利益（億）
- 3.315
- operational_fcf_cash_oku
- 1.147
- closing_parent_equity_oku
- 17.19
- closing_net_debt_ex_leases_oku
- 10
- nci_OCI_other_oku
- 0.006
- financing_and_tax_sign_convention
net_finance_expense positive means subtract from IFRS operating profit, PBT = operating + finance income - gross finance costs + separately identified below-operating. tax positive means subtract. Other below-operating zero because equity-accounted investee share is already inside operating profit.
- future_actions
predicted buybacks conditional on 8% hurdle; if blocked assumed special distributions, not company announced.
評価の前提と確認
- issuer_equity_market_hurdle
内容を開く
- FY2027_headline_PBT_guidance_oku
- 12.55
- minimum_ERR
- 0.08
- approx_limit_gbp
- 136.5
- not_used_as_strict_share_count
- はい
- 理由
PBT outlook, 8% ERR, price limit use forecast future shares and rounding; cannot invert as exact ESOT shares
- asof_current_ERR_using_IFRS_fy27_model_pbt
- 0.0719602
- asof_current_ERR_using_issuer_group_PBT_guidance
- 0.0709984
- valuation
No terminal PER/PBR. Terminal is cash flow using k and g with ESOT replacement cost endogenously tied to intrinsic equity value, plus excess debt/cash relative to normalized leverage.
- price_market_cap
LSE issue-based market cap differs from shares-in-circulation market cap and must not be mixed with old cohort cashflow denomination
- sensitivity_to_2026_11_06_unknown_ESOT
内容を開く
- 1
内容を開く
- esot_balance_assumed_m
- 4.50476
- classification
counterfactual_assumption_not_disclosed
- issued_m
- 119.656811
- economic_float_m
- 115.152051
- initial_old_cohort_mcap_oku
- 178.312950974
- marketcap_delta_versus_base_oku
- 1.5485
- case_IRR
内容を開く
- crisis
- -0.099509988322
- bear
- -0.017260447243
- base
- 0.043811209621
- bull
- 0.076791869752
- breakout
- 0.105679276749
- weighted_IRR_arithmetic
- 0.02946994905
- weighted_terminal_oku
- 148.063255727
- weighted_payout_oku
- 96.453118862
- expected_combined_holder_IRR
- 0.04056405628
- 2
内容を開く
- esot_balance_assumed_m
- 5.00476
- classification
counterfactual_assumption_not_disclosed
- issued_m
- 119.656811
- economic_float_m
- 114.652051
- initial_old_cohort_mcap_oku
- 177.538700973
- marketcap_delta_versus_base_oku
- 0.77425
- case_IRR
内容を開く
- crisis
- -0.099022866092
- bear
- -0.016756197352
- base
- 0.044091723918
- bull
- 0.077257355979
- breakout
- 0.105732836979
- weighted_IRR_arithmetic
- 0.02983840876
- weighted_terminal_oku
- 147.638932595
- weighted_payout_oku
- 96.375005215
- expected_combined_holder_IRR
- 0.04089361366
- 3
内容を開く
- esot_balance_assumed_m
- 5.50476
- classification
counterfactual_assumption_not_disclosed
- issued_m
- 119.656811
- economic_float_m
- 114.152051
- initial_old_cohort_mcap_oku
- 176.764450973
- marketcap_delta_versus_base_oku
- 0
- case_IRR
内容を開く
- crisis
- -0.098533222853
- bear
- -0.016249354191
- base
- 0.044580859393
- bull
- 0.077420056333
- breakout
- 0.106171395623
- weighted_IRR_arithmetic
- 0.03025527468
- weighted_terminal_oku
- 147.29128428
- weighted_payout_oku
- 96.313751267
- expected_combined_holder_IRR
- 0.0412711758
- 4
内容を開く
- esot_balance_assumed_m
- 6.00476
- classification
counterfactual_assumption_not_disclosed
- issued_m
- 119.656811
- economic_float_m
- 113.652051
- initial_old_cohort_mcap_oku
- 175.990200974
- marketcap_delta_versus_base_oku
- -0.77425
- case_IRR
内容を開く
- crisis
- -0.098041033426
- bear
- -0.015739892093
- base
- 0.045072325157
- bull
- 0.077885538731
- breakout
- 0.106611625904
- weighted_IRR_arithmetic
- 0.03074059689
- weighted_terminal_oku
- 147.104816447
- weighted_payout_oku
- 96.273900716
- expected_combined_holder_IRR
- 0.04174331145
- 5
内容を開く
- esot_balance_assumed_m
- 6.50476
- classification
counterfactual_assumption_not_disclosed
- issued_m
- 119.656811
- economic_float_m
- 113.152051
- initial_old_cohort_mcap_oku
- 175.215950974
- marketcap_delta_versus_base_oku
- -1.5485
- case_IRR
内容を開く
- crisis
- -0.097546272273
- bear
- -0.015227785015
- base
- 0.045566142409
- bull
- 0.078353034536
- breakout
- 0.107053538234
- weighted_IRR_arithmetic
- 0.03122822339
- weighted_terminal_oku
- 146.91668448
- weighted_payout_oku
- 96.233841601
- expected_combined_holder_IRR
- 0.04221761788
資本コストの前提
- 資本コスト
- 9.50%
- k_status
base_case_assumption
- scenario_rates
内容を開く
- crisis
- 0.145
- bear
- 0.115
- base
- 0.095
- bull
- 0.088
- breakout
- 0.087
- 方法
discounted_FCFE_after_cash_ESOT_replenishment_with_case_specific_growth_and_reinvestment_not_market_PER_PBR_reversion
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 |
|---|---|---|---|
| 海外成長加速 | 8.0% | 124.58 | 282.15 |
| 強気 | 22.0% | 110.82 | 212.94 |
| 中立 | 40.0% | 99.32 | 150.25 |
| 弱気 | 20.0% | 80.99 | 75.36 |
| 構造危機 | 10.0% | 60.38 | 27.00 |
構造危機（確率 10.0%）
UK実質所得停滞、海外送料・関税負担、衣料販促、クレジット損失拡大。収益悪化と2030年第三者増資を仮定。
確率の根拠
シナリオ確率は分析上の仮定。
事業別の前提
- 1
内容を開く
- 名称
retail_stores
- 数量
- 1
- 価格・単価
- 9.979022407
- 営業利益
- 未確認
- 2
内容を開く
- 名称
online_uk
- 数量
- 1
- 価格・単価
- 18.872001978
- 営業利益
- 未確認
- 3
内容を開く
- 名称
online_international
- 数量
- 1
- 価格・単価
- 12.139126918
- 営業利益
- 未確認
- 4
内容を開く
- 名称
next_finance_interest
- 数量
- 1
- 価格・単価
- 1.952055209
- 営業利益
- 未確認
- 5
内容を開く
- 名称
investments_total_platform
- 数量
- 1
- 価格・単価
- 5.175820056
- 営業利益
- 未確認
- 6
内容を開く
- 名称
other_business
- 数量
- 1
- 価格・単価
- 0.775068912
- 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
- 0.054757015743
- 想定日
2026-11-26
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2026-12-03
- 理由
公表済予定の権利落ち条件の再確認
- 2
内容を開く
- year
- 0.054757015743
- 想定日
2026-11-26
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2027_interim
- dividend_liability_oku
- 1.1186901
- 3
内容を開く
- year
- 0.073921971253
- 想定日
2026-12-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
published_planned_ex_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2027_interim
- ex_date
2026-12-03
- dps_gbp
- 0.98
- old_entitlement_oku
- 1.1186901
- 4
内容を開く
- year
- 0.07665982204
- 想定日
2026-12-04
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2026-12-11
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 5
内容を開く
- year
- 0.087611225188
- 想定日
2026-12-08
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2026-12-15
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 6
内容を開く
- year
- 0.09582477755
- 想定日
2026-12-11
- 金額
- 0.2780546002
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.2780546
- shares_purchased_m
- 0.18
- cohort_shares_tendered_m
- 0.18
- price_gbp
- 154.47478
- 7
内容を開く
- year
- 0.106776180698
- 想定日
2026-12-15
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.18
- employee_exercise_subscriptions_issuer_oku
- 0.09
- old_cohort_share_count_m
- 113.972051
- 状態
company_issuer_cashes_option_strike_not_holder
- 8
内容を開く
- year
- 0.161533196441
- 想定日
2027-01-04
- 金額
- 1.1186900998
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
announced_planned_payment
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date
2026-12-03
- ex_date_status
announced_planned
- dps_gbp
- 0.98
- company_total_payment_oku
- 1.1186901
- old_shares_at_ex_m
- 114.152051
- 9
内容を開く
- year
- 0.172484599589
- 想定日
2027-01-08
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2027-01-15
- 理由
未確定の権利落ち日・予定配当の再確認
- 10
内容を開く
- year
- 0.172484599589
- 想定日
2027-01-08
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2027_special
- dividend_liability_oku
- 0.3
- 11
内容を開く
- year
- 0.191649555099
- 想定日
2027-01-15
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2027_special
- dps_gbp
- 0.26280737
- old_entitlement_oku
- 0.29952695
- ex_date_assumed_model
2027-01-15
- 12
内容を開く
- year
- 0.219028062971
- 想定日
2027-01-25
- 金額
- 0.2995269467
- 金額の単位
oku_GBP
- 種類
special_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 0.26280737
- company_total_payment_oku
- 0.3
- old_shares_at_ex_m
- 113.972051
- ex_date_assumed_model
2027-01-15
- 13
内容を開く
- year
- 0.427104722793
- 想定日
2027-04-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2027-04-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 14
内容を開く
- year
- 0.446269678303
- 想定日
2027-04-18
- 金額
- 0.6879097448
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.68899618
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4492904201
- price_gbp
- 153.11026
- 15
内容を開く
- year
- 0.462696783025
- 想定日
2027-04-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2027-05-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 16
内容を開く
- year
- 0.481861738535
- 想定日
2027-05-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.230625
- old_cohort_share_count_m
- 113.5227605799
- 状態
company_issuer_cashes_option_strike_not_holder
- 17
内容を開く
- year
- 0.62970568104
- 想定日
2027-06-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2027-07-01
- 理由
未確定の権利落ち日・予定配当の再確認
- 18
内容を開く
- year
- 0.62970568104
- 想定日
2027-06-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2027_final
- dividend_liability_oku
- 2.16888897
- 19
内容を開く
- year
- 0.64887063655
- 想定日
2027-07-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2027_final
- dps_gbp
- 1.9
- old_entitlement_oku
- 2.15693245
- ex_date_assumed_model
2027-07-01
- 20
内容を開く
- year
- 0.736481861739
- 想定日
2027-08-02
- 金額
- 2.156932451
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 1.9
- company_total_payment_oku
- 2.16888897
- old_shares_at_ex_m
- 113.52276058
- ex_date_assumed_model
2027-07-01
- 21
内容を開く
- year
- 0.845995893224
- 想定日
2027-09-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2027-09-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 22
内容を開く
- year
- 0.865160848734
- 想定日
2027-09-18
- 金額
- 0.677969524
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.68172771
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4475192676
- price_gbp
- 151.49505
- 23
内容を開く
- year
- 0.881587953457
- 想定日
2027-09-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2027-10-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 24
内容を開く
- year
- 0.900752908966
- 想定日
2027-10-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.230625
- old_cohort_share_count_m
- 113.0752413123
- 状態
company_issuer_cashes_option_strike_not_holder
- 25
内容を開く
- year
- 1.051334702259
- 想定日
2027-11-25
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2027-12-02
- 理由
未確定の権利落ち日・予定配当の再確認
- 26
内容を開く
- year
- 1.051334702259
- 想定日
2027-11-25
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2028_interim
- dividend_liability_oku
- 1.0739425
- 27
内容を開く
- year
- 1.070499657769
- 想定日
2027-12-02
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2028_interim
- dps_gbp
- 0.9408
- old_entitlement_oku
- 1.06381187
- ex_date_assumed_model
2027-12-02
- 28
内容を開く
- year
- 1.158110882957
- 想定日
2028-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2028-01-10
- 理由
未確定の権利落ち日・予定配当の再確認
- 29
内容を開く
- year
- 1.158110882957
- 想定日
2028-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2028_special
- dividend_liability_oku
- 4.35358913
- 30
内容を開く
- year
- 1.158110882957
- 想定日
2028-01-03
- 金額
- 1.0638118703
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 0.9408
- company_total_payment_oku
- 1.0739425
- old_shares_at_ex_m
- 113.07524131
- ex_date_assumed_model
2027-12-02
- 31
内容を開く
- year
- 1.177275838467
- 想定日
2028-01-10
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2028_special
- dps_gbp
- 3.81385099
- old_entitlement_oku
- 4.31252121
- ex_date_assumed_model
2028-01-10
- 32
内容を開く
- year
- 1.204654346338
- 想定日
2028-01-20
- 金額
- 4.3125212109
- 金額の単位
oku_GBP
- 種類
special_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 3.81385099
- company_total_payment_oku
- 4.35358913
- old_shares_at_ex_m
- 113.07524131
- ex_date_assumed_model
2028-01-10
- 33
内容を開く
- year
- 1.429158110883
- 想定日
2028-04-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2028-04-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 34
内容を開く
- year
- 1.448323066393
- 想定日
2028-04-18
- 金額
- 0.6653997893
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.67173636
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4457550972
- price_gbp
- 149.27475
- 35
内容を開く
- year
- 1.464750171116
- 想定日
2028-04-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2028-05-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 36
内容を開く
- year
- 1.483915126626
- 想定日
2028-05-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.236390625
- old_cohort_share_count_m
- 112.6294862151
- 状態
company_issuer_cashes_option_strike_not_holder
- 37
内容を開く
- year
- 1.645448323066
- 想定日
2028-06-29
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2028-07-06
- 理由
未確定の権利落ち日・予定配当の再確認
- 38
内容を開く
- year
- 1.645448323066
- 想定日
2028-06-29
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2028_final
- dividend_liability_oku
- 2.08213341
- 39
内容を開く
- year
- 1.664613278576
- 想定日
2028-07-06
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2028_final
- dps_gbp
- 1.824
- old_entitlement_oku
- 2.05436183
- ex_date_assumed_model
2028-07-06
- 40
内容を開く
- year
- 1.752224503765
- 想定日
2028-08-07
- 金額
- 2.0543618286
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 1.824
- company_total_payment_oku
- 2.08213341
- old_shares_at_ex_m
- 112.62948622
- ex_date_assumed_model
2028-07-06
- 41
内容を開く
- year
- 1.848049281314
- 想定日
2028-09-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2028-09-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 42
内容を開く
- year
- 1.867214236824
- 想定日
2028-09-18
- 金額
- 0.6557848349
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.66464996
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4439978814
- price_gbp
- 147.69999
- 43
内容を開く
- year
- 1.883641341547
- 想定日
2028-09-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2028-10-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 44
内容を開く
- year
- 1.902806297057
- 想定日
2028-10-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.236390625
- old_cohort_share_count_m
- 112.1854883337
- 状態
company_issuer_cashes_option_strike_not_holder
- 45
内容を開く
- year
- 2.067077344285
- 想定日
2028-11-30
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2028-12-07
- 理由
未確定の権利落ち日・予定配当の再確認
- 46
内容を開く
- year
- 2.067077344285
- 想定日
2028-11-30
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2029_interim
- dividend_liability_oku
- 1.0309848
- 47
内容を開く
- year
- 2.086242299795
- 想定日
2028-12-07
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2029_interim
- dps_gbp
- 0.903168
- old_entitlement_oku
- 1.01322343
- ex_date_assumed_model
2028-12-07
- 48
内容を開く
- year
- 2.154688569473
- 想定日
2029-01-01
- 金額
- 1.0132234313
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 0.903168
- company_total_payment_oku
- 1.0309848
- old_shares_at_ex_m
- 112.18548833
- ex_date_assumed_model
2028-12-07
- 49
内容を開く
- year
- 2.160164271047
- 想定日
2029-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2029-01-10
- 理由
未確定の権利落ち日・予定配当の再確認
- 50
内容を開く
- year
- 2.160164271047
- 想定日
2029-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2029_special
- dividend_liability_oku
- 3.48664308
- 51
内容を開く
- year
- 2.179329226557
- 想定日
2029-01-10
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2029_special
- dps_gbp
- 3.05438496
- old_entitlement_oku
- 3.42657669
- ex_date_assumed_model
2029-01-10
- 52
内容を開く
- year
- 2.206707734428
- 想定日
2029-01-20
- 金額
- 3.4265766872
- 金額の単位
oku_GBP
- 種類
special_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 3.05438496
- company_total_payment_oku
- 3.48664308
- old_shares_at_ex_m
- 112.18548833
- ex_date_assumed_model
2029-01-10
- 53
内容を開く
- year
- 2.428473648186
- 想定日
2029-04-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2029-04-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 54
内容を開く
- year
- 2.447638603696
- 想定日
2029-04-18
- 金額
- 0.6436710256
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.6549543
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4422475926
- price_gbp
- 145.5454
- 55
内容を開く
- year
- 2.464065708419
- 想定日
2029-04-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2029-05-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 56
内容を開く
- year
- 2.483230663929
- 想定日
2029-05-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.242300391
- old_cohort_share_count_m
- 111.7432407411
- 状態
company_issuer_cashes_option_strike_not_holder
- 57
内容を開く
- year
- 2.642026009582
- 想定日
2029-06-28
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2029-07-05
- 理由
未確定の権利落ち日・予定配当の再確認
- 58
内容を開く
- year
- 2.642026009582
- 想定日
2029-06-28
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2029_final
- dividend_liability_oku
- 1.99884807
- 59
内容を開く
- year
- 2.661190965092
- 想定日
2029-07-05
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2029_final
- dps_gbp
- 1.75104
- old_entitlement_oku
- 1.95666884
- ex_date_assumed_model
2029-07-05
- 60
内容を開く
- year
- 2.669404517454
- 想定日
2029-07-08
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
third_party_issue
- target_date
2029-07-15
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 61
内容を開く
- year
- 2.688569472964
- 想定日
2029-07-15
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
third_party_issuance_zero_holder_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- issued_shares_m
- 3
- paid_in_issuer_oku
- 3.558643328
- 出典
scenario_financing_assumption
- 62
内容を開く
- year
- 2.748802190281
- 想定日
2029-08-06
- 金額
- 1.9566688427
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 1.75104
- company_total_payment_oku
- 1.99884807
- old_shares_at_ex_m
- 111.74324074
- ex_date_assumed_model
2029-07-05
- 63
内容を開く
- year
- 2.847364818617
- 想定日
2029-09-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2029-09-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 64
内容を開く
- year
- 2.866529774127
- 想定日
2029-09-18
- 金額
- 0.6181252623
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.64804494
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4292238839
- price_gbp
- 144.00999
- 65
内容を開く
- year
- 2.88295687885
- 想定日
2029-09-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2029-10-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 66
内容を開く
- year
- 2.90212183436
- 想定日
2029-10-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.242300391
- old_cohort_share_count_m
- 111.3140168572
- 状態
company_issuer_cashes_option_strike_not_holder
- 67
内容を開く
- year
- 3.063655030801
- 想定日
2029-11-29
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2029-12-06
- 理由
未確定の権利落ち日・予定配当の再確認
- 68
内容を開く
- year
- 3.063655030801
- 想定日
2029-11-29
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2030_interim
- dividend_liability_oku
- 1.01575664
- 69
内容を開く
- year
- 3.082819986311
- 想定日
2029-12-06
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2030_interim
- dps_gbp
- 0.86704128
- old_entitlement_oku
- 0.96513848
- ex_date_assumed_model
2029-12-06
- 70
内容を開く
- year
- 3.15947980835
- 想定日
2030-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2030-01-10
- 理由
未確定の権利落ち日・予定配当の再確認
- 71
内容を開く
- year
- 3.15947980835
- 想定日
2030-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2030_special
- dividend_liability_oku
- 2.74482156
- 72
内容を開く
- year
- 3.170431211499
- 想定日
2030-01-07
- 金額
- 0.9651384766
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 0.86704128
- company_total_payment_oku
- 1.01575664
- old_shares_at_ex_m
- 111.31401686
- ex_date_assumed_model
2029-12-06
- 73
内容を開く
- year
- 3.17864476386
- 想定日
2030-01-10
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2030_special
- dps_gbp
- 2.34295647
- old_entitlement_oku
- 2.60803896
- ex_date_assumed_model
2030-01-10
- 74
内容を開く
- year
- 3.206023271732
- 想定日
2030-01-20
- 金額
- 2.6080389608
- 金額の単位
oku_GBP
- 種類
special_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 2.34295647
- company_total_payment_oku
- 2.74482156
- old_shares_at_ex_m
- 111.31401686
- ex_date_assumed_model
2030-01-10
- 75
内容を開く
- year
- 3.427789185489
- 想定日
2030-04-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2030-04-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 76
内容を開く
- year
- 3.446954140999
- 想定日
2030-04-18
- 金額
- 0.6067685979
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.63859151
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4275751654
- price_gbp
- 141.90922
- 77
内容を開く
- year
- 3.463381245722
- 想定日
2030-04-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2030-05-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 78
内容を開く
- year
- 3.482546201232
- 想定日
2030-05-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.2483579
- old_cohort_share_count_m
- 110.8864416918
- 状態
company_issuer_cashes_option_strike_not_holder
- 79
内容を開く
- year
- 3.638603696099
- 想定日
2030-06-27
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2030-07-04
- 理由
未確定の権利落ち日・予定配当の再確認
- 80
内容を開く
- year
- 3.638603696099
- 想定日
2030-06-27
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2030_final
- dividend_liability_oku
- 1.9693241
- 81
内容を開く
- year
- 3.657768651608
- 想定日
2030-07-04
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2030_final
- dps_gbp
- 1.6809984
- old_entitlement_oku
- 1.86399931
- ex_date_assumed_model
2030-07-04
- 82
内容を開く
- year
- 3.745379876797
- 想定日
2030-08-05
- 金額
- 1.8639993107
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 1.6809984
- company_total_payment_oku
- 1.9693241
- old_shares_at_ex_m
- 110.88644169
- ex_date_assumed_model
2030-07-04
- 83
内容を開く
- year
- 3.846680355921
- 想定日
2030-09-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2030-09-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 84
内容を開く
- year
- 3.865845311431
- 想定日
2030-09-18
- 金額
- 0.5980614641
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.63185477
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.42593278
- price_gbp
- 140.41217
- 85
内容を開く
- year
- 3.882272416153
- 想定日
2030-09-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2030-10-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 86
内容を開く
- year
- 3.901437371663
- 想定日
2030-10-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.2483579
- old_cohort_share_count_m
- 110.4605089118
- 状態
company_issuer_cashes_option_strike_not_holder
- 87
内容を開く
- year
- 4.060232717317
- 想定日
2030-11-28
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2030-12-05
- 理由
未確定の権利落ち日・予定配当の再確認
- 88
内容を開く
- year
- 4.060232717317
- 想定日
2030-11-28
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2031_interim
- dividend_liability_oku
- 0.97512638
- 89
内容を開く
- year
- 4.079397672827
- 想定日
2030-12-05
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2031_interim
- dps_gbp
- 0.83235963
- old_entitlement_oku
- 0.91942868
- ex_date_assumed_model
2030-12-05
- 90
内容を開く
- year
- 4.158795345654
- 想定日
2031-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2031-01-10
- 理由
未確定の権利落ち日・予定配当の再確認
- 91
内容を開く
- year
- 4.158795345654
- 想定日
2031-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2031_special
- dividend_liability_oku
- 2.65162899
- 92
内容を開く
- year
- 4.167008898015
- 想定日
2031-01-06
- 金額
- 0.9194286819
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 0.83235963
- company_total_payment_oku
- 0.97512638
- old_shares_at_ex_m
- 110.46050891
- ex_date_assumed_model
2030-12-05
- 93
内容を開く
- year
- 4.177960301164
- 想定日
2031-01-10
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2031_special
- dps_gbp
- 2.26340809
- old_entitlement_oku
- 2.50017209
- ex_date_assumed_model
2031-01-10
- 94
内容を開く
- year
- 4.205338809035
- 想定日
2031-01-20
- 金額
- 2.5001720895
- 金額の単位
oku_GBP
- 種類
special_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 2.26340809
- company_total_payment_oku
- 2.65162899
- old_shares_at_ex_m
- 110.46050891
- ex_date_assumed_model
2031-01-10
- 95
内容を開く
- year
- 4.427104722793
- 想定日
2031-04-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2031-04-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 96
内容を開く
- year
- 4.446269678303
- 想定日
2031-04-18
- 金額
- 0.587073427
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.62263751
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4242967032
- price_gbp
- 138.36389
- 97
内容を開く
- year
- 4.462696783025
- 想定日
2031-04-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2031-05-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 98
内容を開く
- year
- 4.481861738535
- 想定日
2031-05-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.254566848
- old_cohort_share_count_m
- 110.0362122086
- 状態
company_issuer_cashes_option_strike_not_holder
- 99
内容を開く
- year
- 4.635181382615
- 想定日
2031-06-26
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2031-07-03
- 理由
未確定の権利落ち日・予定配当の再確認
- 100
内容を開く
- year
- 4.635181382615
- 想定日
2031-06-26
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2031_final
- dividend_liability_oku
- 1.89055114
- 101
内容を開く
- year
- 4.654346338125
- 想定日
2031-07-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2031_final
- dps_gbp
- 1.61375846
- old_entitlement_oku
- 1.77571869
- ex_date_assumed_model
2031-07-03
- 102
内容を開く
- year
- 4.741957563313
- 想定日
2031-08-04
- 金額
- 1.775718688
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 1.61375846
- company_total_payment_oku
- 1.89055114
- old_shares_at_ex_m
- 110.03621221
- ex_date_assumed_model
2031-07-03
- 103
内容を開く
- year
- 4.845995893224
- 想定日
2031-09-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2031-09-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 104
内容を開く
- year
- 4.865160848734
- 想定日
2031-09-18
- 金額
- 0.5786489191
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.61606908
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4226669108
- price_gbp
- 136.90424
- 105
内容を開く
- year
- 4.881587953457
- 想定日
2031-09-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2031-10-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 106
内容を開く
- year
- 4.900752908966
- 想定日
2031-10-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.254566848
- old_cohort_share_count_m
- 109.6135452978
- 状態
company_issuer_cashes_option_strike_not_holder
- 107
内容を開く
- year
- 5.056810403833
- 想定日
2031-11-27
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2031-12-04
- 理由
未確定の権利落ち日・予定配当の再確認
- 108
内容を開く
- year
- 5.056810403833
- 想定日
2031-11-27
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2032_interim
- dividend_liability_oku
- 0.93612132
- 109
内容を開く
- year
- 5.075975359343
- 想定日
2031-12-04
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2032_interim
- dps_gbp
- 0.79906524
- old_entitlement_oku
- 0.87588374
- ex_date_assumed_model
2031-12-04
- 110
内容を開く
- year
- 5.158110882957
- 想定日
2032-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2032-01-10
- 理由
未確定の権利落ち日・予定配当の再確認
- 111
内容を開く
- year
- 5.158110882957
- 想定日
2032-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2032_special
- dividend_liability_oku
- 2.27638875
- 112
内容を開く
- year
- 5.163586584531
- 想定日
2032-01-05
- 金額
- 0.8758837428
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 0.79906524
- company_total_payment_oku
- 0.93612132
- old_shares_at_ex_m
- 109.6135453
- ex_date_assumed_model
2031-12-04
- 113
内容を開く
- year
- 5.177275838467
- 想定日
2032-01-10
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2032_special
- dps_gbp
- 1.94310619
- old_entitlement_oku
- 2.12990758
- ex_date_assumed_model
2032-01-10
- 114
内容を開く
- year
- 5.204654346338
- 想定日
2032-01-20
- 金額
- 2.1299075799
- 金額の単位
oku_GBP
- 種類
special_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 1.94310619
- company_total_payment_oku
- 2.27638875
- old_shares_at_ex_m
- 109.6135453
- ex_date_assumed_model
2032-01-10
- 115
内容を開く
- year
- 5.429158110883
- 想定日
2032-04-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2032-04-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 116
内容を開く
- year
- 5.448323066393
- 想定日
2032-04-18
- 金額
- 0.5679781724
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.60704001
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4210433788
- price_gbp
- 134.89778
- 117
内容を開く
- year
- 5.464750171116
- 想定日
2032-04-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2032-05-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 118
内容を開く
- year
- 5.483915126626
- 想定日
2032-05-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.260931019
- old_cohort_share_count_m
- 109.192501919
- 状態
company_issuer_cashes_option_strike_not_holder
- 119
内容を開く
- year
- 5.631759069131
- 想定日
2032-06-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2032-07-01
- 理由
未確定の権利落ち日・予定配当の再確認
- 120
内容を開く
- year
- 5.631759069131
- 想定日
2032-06-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2032_final
- dividend_liability_oku
- 1.81492909
- 121
内容を開く
- year
- 5.650924024641
- 想定日
2032-07-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2032_final
- dps_gbp
- 1.54920813
- old_entitlement_oku
- 1.69161911
- ex_date_assumed_model
2032-07-01
- 122
内容を開く
- year
- 5.738535249829
- 想定日
2032-08-02
- 金額
- 1.6916191121
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 1.54920813
- company_total_payment_oku
- 1.81492909
- old_shares_at_ex_m
- 109.19250192
- ex_date_assumed_model
2032-07-01
- 123
内容を開く
- year
- 5.848049281314
- 想定日
2032-09-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2032-09-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 124
内容を開く
- year
- 5.867214236824
- 想定日
2032-09-18
- 金額
- 0.5598276815
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.60063612
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.419426083
- price_gbp
- 133.47469
- 125
内容を開く
- year
- 5.883641341547
- 想定日
2032-09-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2032-10-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 126
内容を開く
- year
- 5.902806297057
- 想定日
2032-10-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.260931019
- old_cohort_share_count_m
- 108.773075836
- 状態
company_issuer_cashes_option_strike_not_holder
- 127
内容を開く
- year
- 6.053388090349
- 想定日
2032-11-25
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2032-12-02
- 理由
未確定の権利落ち日・予定配当の再確認
- 128
内容を開く
- year
- 6.053388090349
- 想定日
2032-11-25
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2033_interim
- dividend_liability_oku
- 0.89867647
- 129
内容を開く
- year
- 6.072553045859
- 想定日
2032-12-02
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2033_interim
- dps_gbp
- 0.76710263
- old_entitlement_oku
- 0.83440113
- ex_date_assumed_model
2032-12-02
- 130
内容を開く
- year
- 6.160164271047
- 想定日
2033-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2033-01-10
- 理由
未確定の権利落ち日・予定配当の再確認
- 131
内容を開く
- year
- 6.160164271047
- 想定日
2033-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2033_special
- dividend_liability_oku
- 2.16309992
- 132
内容を開く
- year
- 6.160164271047
- 想定日
2033-01-03
- 金額
- 0.8344011297
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 0.76710263
- company_total_payment_oku
- 0.89867647
- old_shares_at_ex_m
- 108.77307584
- ex_date_assumed_model
2032-12-02
- 133
内容を開く
- year
- 6.179329226557
- 想定日
2033-01-10
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2033_special
- dps_gbp
- 1.8464038
- old_entitlement_oku
- 2.0083902
- ex_date_assumed_model
2033-01-10
- 134
内容を開く
- year
- 6.206707734428
- 想定日
2033-01-20
- 金額
- 2.0083902016
- 金額の単位
oku_GBP
- 種類
special_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 1.8464038
- company_total_payment_oku
- 2.16309992
- old_shares_at_ex_m
- 108.77307584
- ex_date_assumed_model
2033-01-10
- 135
内容を開く
- year
- 6.428473648186
- 想定日
2033-04-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2033-04-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 136
内容を開く
- year
- 6.447638603696
- 想定日
2033-04-18
- 金額
- 0.5495421043
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.59187427
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4178149995
- price_gbp
- 131.52762
- 137
内容を開く
- year
- 6.464065708419
- 想定日
2033-04-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2033-05-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 138
内容を開く
- year
- 6.483230663929
- 想定日
2033-05-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.267454295
- old_cohort_share_count_m
- 108.3552608366
- 状態
company_issuer_cashes_option_strike_not_holder
- 139
内容を開く
- year
- 6.647501711157
- 想定日
2033-06-30
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2033-07-07
- 理由
未確定の権利落ち日・予定配当の再確認
- 140
内容を開く
- year
- 6.647501711157
- 想定日
2033-06-30
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2033_final
- dividend_liability_oku
- 1.74233193
- 141
内容を開く
- year
- 6.666666666667
- 想定日
2033-07-07
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2033_final
- dps_gbp
- 1.4872398
- old_entitlement_oku
- 1.61150257
- ex_date_assumed_model
2033-07-07
- 142
内容を開く
- year
- 6.735112936345
- 想定日
2033-08-01
- 金額
- 1.611502565
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 1.4872398
- company_total_payment_oku
- 1.74233193
- old_shares_at_ex_m
- 108.35526084
- ex_date_assumed_model
2033-07-07
- 143
内容を開く
- year
- 6.847364818617
- 想定日
2033-09-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2033-09-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 144
内容を開く
- year
- 6.866529774127
- 想定日
2033-09-18
- 金額
- 0.5416561711
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.58563037
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4162101044
- price_gbp
- 130.14008
- 145
内容を開く
- year
- 6.88295687885
- 想定日
2033-09-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2033-10-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 146
内容を開く
- year
- 6.90212183436
- 想定日
2033-10-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.267454295
- old_cohort_share_count_m
- 107.9390507322
- 状態
company_issuer_cashes_option_strike_not_holder
- 147
内容を開く
- year
- 7.049965776865
- 想定日
2033-11-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2033-12-01
- 理由
未確定の権利落ち日・予定配当の再確認
- 148
内容を開く
- year
- 7.049965776865
- 想定日
2033-11-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2034_interim
- dividend_liability_oku
- 0.86272941
- 149
内容を開く
- year
- 7.069130732375
- 想定日
2033-12-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2034_interim
- dps_gbp
- 0.73641853
- old_entitlement_oku
- 0.79488317
- ex_date_assumed_model
2033-12-01
- 150
内容を開く
- year
- 7.156741957563
- 想定日
2034-01-02
- 金額
- 0.7948831691
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 0.73641853
- company_total_payment_oku
- 0.86272941
- old_shares_at_ex_m
- 107.93905073
- ex_date_assumed_model
2033-12-01
- 151
内容を開く
- year
- 7.15947980835
- 想定日
2034-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2034-01-10
- 理由
未確定の権利落ち日・予定配当の再確認
- 152
内容を開く
- year
- 7.15947980835
- 想定日
2034-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2034_special
- dividend_liability_oku
- 2.05704954
- 153
内容を開く
- year
- 7.17864476386
- 想定日
2034-01-10
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2034_special
- dps_gbp
- 1.75588009
- old_entitlement_oku
- 1.8952803
- ex_date_assumed_model
2034-01-10
- 154
内容を開く
- year
- 7.206023271732
- 想定日
2034-01-20
- 金額
- 1.8952803036
- 金額の単位
oku_GBP
- 種類
special_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 1.75588009
- company_total_payment_oku
- 2.05704954
- old_shares_at_ex_m
- 107.93905073
- ex_date_assumed_model
2034-01-10
- 155
内容を開く
- year
- 7.427789185489
- 想定日
2034-04-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2034-04-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 156
内容を開く
- year
- 7.446954140999
- 想定日
2034-04-18
- 金額
- 0.5317044547
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.57708741
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.414611374
- price_gbp
- 128.24165
- 157
内容を開く
- year
- 7.463381245722
- 想定日
2034-04-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2034-05-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 158
内容を開く
- year
- 7.482546201232
- 想定日
2034-05-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.274140652
- old_cohort_share_count_m
- 107.5244393582
- 状態
company_issuer_cashes_option_strike_not_holder
- 159
内容を開く
- year
- 7.644079397673
- 想定日
2034-06-29
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2034-07-06
- 理由
未確定の権利落ち日・予定配当の再確認
- 160
内容を開く
- year
- 7.644079397673
- 想定日
2034-06-29
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2034_final
- dividend_liability_oku
- 1.67263865
- 161
内容を開く
- year
- 7.663244353183
- 想定日
2034-07-06
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2034_final
- dps_gbp
- 1.42775021
- old_entitlement_oku
- 1.53518041
- ex_date_assumed_model
2034-07-06
- 162
内容を開く
- year
- 7.750855578371
- 想定日
2034-08-07
- 金額
- 1.535180407
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 1.42775021
- company_total_payment_oku
- 1.67263865
- old_shares_at_ex_m
- 107.52443936
- ex_date_assumed_model
2034-07-06
- 163
内容を開く
- year
- 7.846680355921
- 想定日
2034-09-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2034-09-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 164
内容を開く
- year
- 7.865845311431
- 想定日
2034-09-18
- 金額
- 0.5240744919
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.5709995
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4130187845
- price_gbp
- 126.88878
- 165
内容を開く
- year
- 7.882272416153
- 想定日
2034-09-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2034-10-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 166
内容を開く
- year
- 7.901437371663
- 想定日
2034-10-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.274140652
- old_cohort_share_count_m
- 107.1114205736
- 状態
company_issuer_cashes_option_strike_not_holder
- 167
内容を開く
- year
- 8.065708418891
- 想定日
2034-11-30
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2034-12-07
- 理由
未確定の権利落ち日・予定配当の再確認
- 168
内容を開く
- year
- 8.065708418891
- 想定日
2034-11-30
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2035_interim
- dividend_liability_oku
- 0.82822023
- 169
内容を開く
- year
- 8.084873374401
- 想定日
2034-12-07
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2035_interim
- dps_gbp
- 0.70696179
- old_entitlement_oku
- 0.75723681
- ex_date_assumed_model
2034-12-07
- 170
内容を開く
- year
- 8.153319644079
- 想定日
2035-01-01
- 金額
- 0.7572368134
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 0.70696179
- company_total_payment_oku
- 0.82822023
- old_shares_at_ex_m
- 107.11142057
- ex_date_assumed_model
2034-12-07
- 171
内容を開く
- year
- 8.158795345654
- 想定日
2035-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2035-01-10
- 理由
未確定の権利落ち日・予定配当の再確認
- 172
内容を開く
- year
- 8.158795345654
- 想定日
2035-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2035_special
- dividend_liability_oku
- 1.68882003
- 173
内容を開く
- year
- 8.177960301164
- 想定日
2035-01-10
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2035_special
- dps_gbp
- 1.44156249
- old_entitlement_oku
- 1.54407807
- ex_date_assumed_model
2035-01-10
- 174
内容を開く
- year
- 8.205338809035
- 想定日
2035-01-20
- 金額
- 1.5440780658
- 金額の単位
oku_GBP
- 種類
special_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 1.44156249
- company_total_payment_oku
- 1.68882003
- old_shares_at_ex_m
- 107.11142057
- ex_date_assumed_model
2035-01-10
- 175
内容を開く
- year
- 8.427104722793
- 想定日
2035-04-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2035-04-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 176
内容を開く
- year
- 8.446269678303
- 想定日
2035-04-18
- 金額
- 0.5144457994
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.56266998
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4114323125
- price_gbp
- 125.03777
- 177
内容を開く
- year
- 8.462696783025
- 想定日
2035-04-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2035-05-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 178
内容を開く
- year
- 8.481861738535
- 想定日
2035-05-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.280994168
- old_cohort_share_count_m
- 106.6999882611
- 状態
company_issuer_cashes_option_strike_not_holder
- 179
内容を開く
- year
- 8.640657084189
- 想定日
2035-06-28
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2035-07-05
- 理由
未確定の権利落ち日・予定配当の再確認
- 180
内容を開く
- year
- 8.640657084189
- 想定日
2035-06-28
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2035_final
- dividend_liability_oku
- 1.60573311
- 181
内容を開く
- year
- 8.659822039699
- 想定日
2035-07-05
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2035_final
- dps_gbp
- 1.3706402
- old_entitlement_oku
- 1.46247293
- ex_date_assumed_model
2035-07-05
- 182
内容を開く
- year
- 8.747433264887
- 想定日
2035-08-06
- 金額
- 1.4624729326
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 1.3706402
- company_total_payment_oku
- 1.60573311
- old_shares_at_ex_m
- 106.69998826
- ex_date_assumed_model
2035-07-05
- 183
内容を開く
- year
- 8.845995893224
- 想定日
2035-09-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2035-09-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 184
内容を開く
- year
- 8.865160848734
- 想定日
2035-09-18
- 金額
- 0.5070634984
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.55673416
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4098519344
- price_gbp
- 123.7187
- 185
内容を開く
- year
- 8.881587953457
- 想定日
2035-09-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2035-10-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 186
内容を開く
- year
- 8.900752908966
- 想定日
2035-10-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.280994168
- old_cohort_share_count_m
- 106.2901363268
- 状態
company_issuer_cashes_option_strike_not_holder
- 187
内容を開く
- year
- 9.062286105407
- 想定日
2035-11-29
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2035-12-06
- 理由
未確定の権利落ち日・予定配当の再確認
- 188
内容を開く
- year
- 9.062286105407
- 想定日
2035-11-29
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2036_interim
- dividend_liability_oku
- 0.79509142
- 189
内容を開く
- year
- 9.081451060917
- 想定日
2035-12-06
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2036_interim
- dps_gbp
- 0.67868332
- old_entitlement_oku
- 0.72137342
- ex_date_assumed_model
2035-12-06
- 190
内容を開く
- year
- 9.158110882957
- 想定日
2036-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2036-01-10
- 理由
未確定の権利落ち日・予定配当の再確認
- 191
内容を開く
- year
- 9.158110882957
- 想定日
2036-01-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2036_special
- dividend_liability_oku
- 1.32893856
- 192
内容を開く
- year
- 9.169062286105
- 想定日
2036-01-07
- 金額
- 0.7213734217
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 0.67868332
- company_total_payment_oku
- 0.79509142
- old_shares_at_ex_m
- 106.29013633
- ex_date_assumed_model
2035-12-06
- 193
内容を開く
- year
- 9.177275838467
- 想定日
2036-01-10
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2036_special
- dps_gbp
- 1.13437072
- old_entitlement_oku
- 1.20572418
- ex_date_assumed_model
2036-01-10
- 194
内容を開く
- year
- 9.204654346338
- 想定日
2036-01-20
- 金額
- 1.205724183
- 金額の単位
oku_GBP
- 種類
special_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 1.13437072
- company_total_payment_oku
- 1.32893856
- old_shares_at_ex_m
- 106.29013633
- ex_date_assumed_model
2036-01-10
- 195
内容を開く
- year
- 9.429158110883
- 想定日
2036-04-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2036-04-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 196
内容を開く
- year
- 9.448323066393
- 想定日
2036-04-18
- 金額
- 0.4977128438
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.54857471
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4082776267
- price_gbp
- 121.90549
- 197
内容を開く
- year
- 9.464750171116
- 想定日
2036-04-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2036-05-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 198
内容を開く
- year
- 9.483915126626
- 想定日
2036-05-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.288019022
- old_cohort_share_count_m
- 105.8818587001
- 状態
company_issuer_cashes_option_strike_not_holder
- 199
内容を開く
- year
- 9.637234770705
- 想定日
2036-06-26
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
dividend_ex
- target_date
2036-07-03
- 理由
未確定の権利落ち日・予定配当の再確認
- 200
内容を開く
- year
- 9.637234770705
- 想定日
2036-06-26
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_declaration_non_cash
- date_status
forecast_assumed_declaration
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2036_final
- dividend_liability_oku
- 1.54150378
- 201
内容を開く
- year
- 9.656399726215
- 想定日
2036-07-03
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
dividend_ex_date_entitlement_no_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- dividend_id
2036_final
- dps_gbp
- 1.31581459
- old_entitlement_oku
- 1.39320895
- ex_date_assumed_model
2036-07-03
- 202
内容を開く
- year
- 9.744010951403
- 想定日
2036-08-04
- 金額
- 1.3932089471
- 金額の単位
oku_GBP
- 種類
ordinary_dividend_cash
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- ex_date_status
forecast_assumed
- dps_gbp
- 1.31581459
- company_total_payment_oku
- 1.54150378
- old_shares_at_ex_m
- 105.8818587
- ex_date_assumed_model
2036-07-03
- 203
内容を開く
- year
- 9.848049281314
- 想定日
2036-09-11
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_purchase
- target_date
2036-09-18
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 204
内容を開く
- year
- 9.867214236824
- 想定日
2036-09-18
- 金額
- 0.4905706609
- 金額の単位
oku_GBP
- 種類
old_tender_cash_esot_purchase
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- company_total_cash_oku
- 0.54278759
- shares_purchased_m
- 0.45
- cohort_shares_tendered_m
- 0.4067093662
- price_gbp
- 120.61946
- 205
内容を開く
- year
- 9.883641341547
- 想定日
2036-09-24
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
pre_event_recheck
- date_status
forecast_assumed_review_date
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- target
esot_delivery
- target_date
2036-10-01
- 理由
未確定の株数・価格・執行日・信託残高を再確認
- 206
内容を開く
- year
- 9.902806297057
- 想定日
2036-10-01
- 金額
- 0
- 金額の単位
oku_GBP
- 種類
esot_delivery_non_cash_old_holder
- date_status
forecast_assumed
- cash_owner
initial_old_public_shares
- cash_amount_is_issuer_payment
- いいえ
- employees_receive_shares_m
- 0.45
- employee_exercise_subscriptions_issuer_oku
- 0.288019022
- old_cohort_share_count_m
- 105.4751493338
- 状態
company_issuer_cashes_option_strike_not_holder
その他の数値・前提
- scenario_status
forward_hypothetical_not_issuer_guidance
- risk_narrative
UK実質所得停滞、海外送料・関税負担、衣料販促、クレジット損失拡大。収益悪化と2030年第三者増資を仮定。
- assumptions
内容を開く
- 資本コスト
- 14.50%
- g
- 0
- price_cagr
- -0.025
- margin2036
- 0.097
- uk_growth
- -0.011
- intl_g0
- 0.015
- intl_gend
- -0.01
- store_growth
- -0.035
- finance_growth
- -0.02
- platform_growth
- -0.01
- other_growth
- -0.013
- div_growth
- -0.04
- esot_deliver_m
- 0.9
- capex_scale
- 0.75
- tax
- 0.265
- nci
- 0.009
- fy27_rev_shock
- -0.75
- fy27_op_shock
- -0.22
- fy27_extra_special
- 0.3
- thirdparty_issue_fy
- 2030
- thirdparty_issue_m
- 3
- thirdparty_discount
- 0.82
- キャッシュフローの算出方法
timed_holder_cashflows_v1
- initial_investment_old_holder_oku
- 176.764450973
- initial_old_holder_shares_m
- 114.152051
- annual_fy2027_to_fy2037_forecasts
内容を開く
- 1
内容を開く
- 対象年度
- 2027
- segments_oku
内容を開く
- retail_stores
- 18.55
- online_uk
- 27.44
- online_international
- 15.61
- next_finance_interest
- 3.11
- investments_total_platform
- 7.45
- other_business
- 1.15
- 売上高
- 73.31
- 営業利益（億）
- 13.45
- 営業利益率
- 18.35%
- finance_income_oku
- 0.055
- finance_costs_gross_oku
- 1.005
- finance_expense_net_oku
- 0.95
- other_below_operating_oku
- 0
- profit_before_tax_oku
- 12.5
- 税率
- 25.00%
- income_tax_oku
- 3.125
- nci_profit_oku
- 0.095
- parent_profit_after_tax_and_sbc_oku
- 9.28
- dep_amort_and_rou_oku
- 3.21
- capex_oku
- 2.45
- lease_principal_oku
- 1.8
- sbc_expense_in_operating_profit_oku
- 0.45
- sbc_non_cash_equity_credit_oku
- 0.45
- working_capital_including_customer_receivables_oku
- 0.47
- other_comprehensive_equity_oku
- 0.04
- acquisitions_cash_oku
- 0
- lease_debt_oku
- 10.04
- pretax_identity_error_oku
- 0
- parent_net_income_identity_error_oku
- 0
- financial_bridge_status
model_forecast_gross_split_not_reported
- fy_start_date
2026-02-01
- fy_end_date
2027-01-30
- fiscal_period_calendar_assumption
- はい
- reporting_status
FY2027_company_headline_guidance_to_ifrs_model_forecast
- actual_source_status
full_year_not_yet_reported
- 2
内容を開く
- 対象年度
- 2028
- segments_oku
内容を開く
- retail_stores
- 17.90075
- online_uk
- 27.13816
- online_international
- 15.805125
- next_finance_interest
- 3.0478
- investments_total_platform
- 7.3755
- other_business
- 1.13505
- 売上高
- 72.402385
- 営業利益（億）
- 12.659481088923
- 営業利益率
- 17.48%
- finance_income_oku
- 0.054751563113262
- finance_costs_gross_oku
- 0.8600967752869
- finance_expense_net_oku
- 0.80534521217364
- other_below_operating_oku
- 0
- profit_before_tax_oku
- 11.854135876749
- 税率
- 26.50%
- income_tax_oku
- 3.1413460073386
- nci_profit_oku
- 0.11393532980031
- parent_profit_after_tax_and_sbc_oku
- 8.5988545396104
- dep_amort_and_rou_oku
- 3.1702833003318
- capex_oku
- 2.2096213113092
- lease_principal_oku
- 1.7795952806967
- sbc_expense_in_operating_profit_oku
- 0.4465395
- sbc_non_cash_equity_credit_oku
- 0.4465395
- working_capital_including_customer_receivables_oku
- -0.272448825
- other_comprehensive_equity_oku
- 0.04
- acquisitions_cash_oku
- 0
- lease_debt_oku
- 9.9332623711189
- pretax_identity_error_oku
- 0
- parent_net_income_identity_error_oku
- 0
- financial_bridge_status
model_forecast_gross_split_not_reported
- fy_start_date
2027-01-31
- fy_end_date
2028-01-29
- fiscal_period_calendar_assumption
- はい
- reporting_status
forecast
- actual_source_status
full_year_not_yet_reported
- 3
内容を開く
- 対象年度
- 2029
- segments_oku
内容を開く
- retail_stores
- 17.27422375
- online_uk
- 26.83964024
- online_international
- 15.96317625
- next_finance_interest
- 2.986844
- investments_total_platform
- 7.301745
- other_business
- 1.12029435
- 売上高
- 71.48592359
- 営業利益（億）
- 11.803600749446
- 営業利益率
- 16.51%
- finance_income_oku
- 0.054612248092123
- finance_costs_gross_oku
- 0.85619517876973
- finance_expense_net_oku
- 0.80158293067761
- other_below_operating_oku
- 0
- profit_before_tax_oku
- 11.002017818768
- 税率
- 26.50%
- income_tax_oku
- 2.9155347219736
- nci_profit_oku
- 0.10623240674501
- parent_profit_after_tax_and_sbc_oku
- 7.9802506900497
- dep_amort_and_rou_oku
- 3.1481490508385
- capex_oku
- 2.5247175300431
- lease_principal_oku
- 1.7594218683766
- sbc_expense_in_operating_profit_oku
- 0.4568099085
- sbc_non_cash_equity_credit_oku
- 0.4568099085
- working_capital_including_customer_receivables_oku
- -0.27293537755
- other_comprehensive_equity_oku
- 0.04
- acquisitions_cash_oku
- 0
- lease_debt_oku
- 9.8276594953671
- pretax_identity_error_oku
- 1.7763568394003E-15
- parent_net_income_identity_error_oku
- 0
- financial_bridge_status
model_forecast_gross_split_not_reported
- fy_start_date
2028-01-30
- fy_end_date
2029-01-27
- fiscal_period_calendar_assumption
- はい
- reporting_status
forecast
- actual_source_status
full_year_not_yet_reported
- 4
内容を開く
- 対象年度
- 2030
- segments_oku
内容を開く
- retail_stores
- 16.66962591875
- online_uk
- 26.54440419736
- online_international
- 16.082900071875
- next_finance_interest
- 2.92710712
- investments_total_platform
- 7.22872755
- other_business
- 1.10573052345
- 売上高
- 70.558495381435
- 営業利益（億）
- 10.963852705102
- 営業利益率
- 15.54%
- finance_income_oku
- 0.054469803703665
- finance_costs_gross_oku
- 0.8463354043466
- finance_expense_net_oku
- 0.79186560064294
- other_below_operating_oku
- 0
- profit_before_tax_oku
- 10.171987104459
- 税率
- 26.50%
- income_tax_oku
- 2.6955765826816
- nci_profit_oku
- 0.098674674345915
- parent_profit_after_tax_and_sbc_oku
- 7.3777358474313
- dep_amort_and_rou_oku
- 3.1256195475565
- capex_oku
- 2.7044870951544
- lease_principal_oku
- 1.7394771409542
- sbc_expense_in_operating_profit_oku
- 0.4673165363955
- sbc_non_cash_equity_credit_oku
- 0.4673165363955
- working_capital_including_customer_receivables_oku
- -0.27353855147108
- other_comprehensive_equity_oku
- 0.04
- acquisitions_cash_oku
- 0
- lease_debt_oku
- 9.7231793089143
- pretax_identity_error_oku
- -1.7763568394003E-15
- parent_net_income_identity_error_oku
- -8.8817841970013E-16
- financial_bridge_status
model_forecast_gross_split_not_reported
- fy_start_date
2029-01-28
- fy_end_date
2030-01-26
- fiscal_period_calendar_assumption
- はい
- reporting_status
forecast
- actual_source_status
full_year_not_yet_reported
- 5
内容を開く
- 対象年度
- 2031
- segments_oku
内容を開く
- retail_stores
- 16.086189011594
- online_uk
- 26.252415751189
- online_international
- 16.163314572234
- next_finance_interest
- 2.8685649776
- investments_total_platform
- 7.1564402745
- other_business
- 1.0913560266451
- 売上高
- 69.618280613762
- 営業利益（億）
- 10.140292055249
- 営業利益率
- 14.57%
- finance_income_oku
- 0.05432385815824
- finance_costs_gross_oku
- 0.64932374418046
- finance_expense_net_oku
- 0.59499988602222
- other_below_operating_oku
- 0
- profit_before_tax_oku
- 9.5452921692268
- 税率
- 26.50%
- income_tax_oku
- 2.5295024248451
- nci_profit_oku
- 0.091262628497241
- parent_profit_after_tax_and_sbc_oku
- 6.9245271158845
- dep_amort_and_rou_oku
- 3.1026429803649
- capex_oku
- 2.6963821908336
- lease_principal_oku
- 1.7197585060677
- sbc_expense_in_operating_profit_oku
- 0.4780648167326
- sbc_non_cash_equity_credit_oku
- 0.4780648167326
- working_capital_including_customer_receivables_oku
- -0.274241812222
- other_comprehensive_equity_oku
- 0.04
- acquisitions_cash_oku
- 0
- lease_debt_oku
- 9.6198098761832
- pretax_identity_error_oku
- 0
- parent_net_income_identity_error_oku
- 8.8817841970013E-16
- financial_bridge_status
model_forecast_gross_split_not_reported
- fy_start_date
2030-01-27
- fy_end_date
2031-01-25
- fiscal_period_calendar_assumption
- はい
- reporting_status
forecast
- actual_source_status
full_year_not_yet_reported
- 6
内容を開く
- 対象年度
- 2032
- segments_oku
内容を開く
- retail_stores
- 15.523172396188
- online_uk
- 25.963639177926
- online_international
- 16.203722858665
- next_finance_interest
- 2.811193678048
- investments_total_platform
- 7.084875871755
- other_business
- 1.0771683982988
- 売上高
- 68.663772380881
- 営業利益（億）
- 9.3330872570478
- 営業利益率
- 13.59%
- finance_income_oku
- 0.054174071914408
- finance_costs_gross_oku
- 0.64551557892017
- finance_expense_net_oku
- 0.59134150700576
- other_below_operating_oku
- 0
- profit_before_tax_oku
- 8.741745750042
- 税率
- 26.50%
- income_tax_oku
- 2.3165626237611
- nci_profit_oku
- 0.08399778531343
- parent_profit_after_tax_and_sbc_oku
- 6.3411853409675
- dep_amort_and_rou_oku
- 3.0791738233074
- capex_oku
- 2.6578621061704
- lease_principal_oku
- 1.7002634007423
- sbc_expense_in_operating_profit_oku
- 0.48906030751745
- sbc_non_cash_equity_credit_oku
- 0.48906030751745
- working_capital_including_customer_receivables_oku
- -0.27502795280849
- other_comprehensive_equity_oku
- 0.04
- acquisitions_cash_oku
- 0
- lease_debt_oku
- 9.5175393884869
- pretax_identity_error_oku
- 1.7763568394003E-15
- parent_net_income_identity_error_oku
- 0
- financial_bridge_status
model_forecast_gross_split_not_reported
- fy_start_date
2031-01-26
- fy_end_date
2032-01-31
- fiscal_period_calendar_assumption
- はい
- reporting_status
forecast
- actual_source_status
full_year_not_yet_reported
- 7
内容を開く
- 対象年度
- 2033
- segments_oku
内容を開く
- retail_stores
- 14.979861362321
- online_uk
- 25.678039146969
- online_international
- 16.203722858665
- next_finance_interest
- 2.754969804487
- investments_total_platform
- 7.0140271130374
- other_business
- 1.0631652091209
- 売上高
- 67.6937854946
- 営業利益（億）
- 8.5425060218509
- 営業利益率
- 12.62%
- finance_income_oku
- 0.054020140341951
- finance_costs_gross_oku
- 0.64173742287338
- finance_expense_net_oku
- 0.58771728253143
- other_below_operating_oku
- 0
- profit_before_tax_oku
- 7.9547887393195
- 税率
- 26.50%
- income_tax_oku
- 2.1080190159197
- nci_profit_oku
- 0.076882554196658
- parent_profit_after_tax_and_sbc_oku
- 5.7698871692031
- dep_amort_and_rou_oku
- 3.0551731852817
- capex_oku
- 2.3638935188994
- lease_principal_oku
- 1.6809892910568
- sbc_expense_in_operating_profit_oku
- 0.50030869459035
- sbc_non_cash_equity_credit_oku
- 0.50030869459035
- working_capital_including_customer_receivables_oku
- -0.27587927874541
- other_comprehensive_equity_oku
- 0.04
- acquisitions_cash_oku
- 0
- lease_debt_oku
- 9.4163561626792
- pretax_identity_error_oku
- 0
- parent_net_income_identity_error_oku
- 0
- financial_bridge_status
model_forecast_gross_split_not_reported
- fy_start_date
2032-02-01
- fy_end_date
2033-01-29
- fiscal_period_calendar_assumption
- はい
- reporting_status
forecast
- actual_source_status
full_year_not_yet_reported
- 8
内容を開く
- 対象年度
- 2034
- segments_oku
内容を開く
- retail_stores
- 14.45556621464
- online_uk
- 25.395580716352
- online_international
- 16.163213551518
- next_finance_interest
- 2.6998704083973
- investments_total_platform
- 6.9438868419071
- other_business
- 1.0493440614023
- 売上高
- 66.707461794217
- 営業利益（億）
- 7.7689002801927
- 営業利益率
- 11.65%
- finance_income_oku
- 0.053861796060607
- finance_costs_gross_oku
- 0.6379887421824
- finance_expense_net_oku
- 0.58412694612179
- other_below_operating_oku
- 0
- profit_before_tax_oku
- 7.1847733340709
- 税率
- 26.50%
- income_tax_oku
- 1.9039649335288
- nci_profit_oku
- 0.069920102521734
- parent_profit_after_tax_and_sbc_oku
- 5.2108882980204
- dep_amort_and_rou_oku
- 3.030609093657
- capex_oku
- 2.06945070041
- lease_principal_oku
- 1.6619336718147
- sbc_expense_in_operating_profit_oku
- 0.51181579456593
- sbc_non_cash_equity_credit_oku
- 0.51181579456593
- working_capital_including_customer_receivables_oku
- -0.27677780352108
- other_comprehensive_equity_oku
- 0.04
- acquisitions_cash_oku
- 0
- lease_debt_oku
- 9.3162486398201
- pretax_identity_error_oku
- 0
- parent_net_income_identity_error_oku
- 0
- financial_bridge_status
model_forecast_gross_split_not_reported
- fy_start_date
2033-01-30
- fy_end_date
2034-01-28
- fiscal_period_calendar_assumption
- はい
- reporting_status
forecast
- actual_source_status
full_year_not_yet_reported
- 9
内容を開く
- 対象年度
- 2035
- segments_oku
内容を開く
- retail_stores
- 13.949621397128
- online_uk
- 25.116229328472
- online_international
- 16.082397483761
- next_finance_interest
- 2.6458730002294
- investments_total_platform
- 6.874447973488
- other_business
- 1.0357025886041
- 売上高
- 65.704271771682
- 営業利益（億）
- 7.0126904435288
- 営業利益率
- 10.67%
- finance_income_oku
- 0.053698810943039
- finance_costs_gross_oku
- 0.63426908594247
- finance_expense_net_oku
- 0.58057027499944
- other_below_operating_oku
- 0
- profit_before_tax_oku
- 6.4321201685293
- 税率
- 26.50%
- income_tax_oku
- 1.7045118446603
- nci_profit_oku
- 0.063114213991759
- parent_profit_after_tax_and_sbc_oku
- 4.6644941098773
- dep_amort_and_rou_oku
- 3.0054567079804
- capex_oku
- 2.0445156388321
- lease_principal_oku
- 1.643094066218
- sbc_expense_in_operating_profit_oku
- 0.52358755784094
- sbc_non_cash_equity_credit_oku
- 0.52358755784094
- working_capital_including_customer_receivables_oku
- -0.27770545123943
- other_comprehensive_equity_oku
- 0.04
- acquisitions_cash_oku
- 0
- lease_debt_oku
- 9.2172053838558
- pretax_identity_error_oku
- 0
- parent_net_income_identity_error_oku
- 0
- financial_bridge_status
model_forecast_gross_split_not_reported
- fy_start_date
2034-01-29
- fy_end_date
2035-01-27
- fiscal_period_calendar_assumption
- はい
- reporting_status
forecast
- actual_source_status
full_year_not_yet_reported
- 10
内容を開く
- 対象年度
- 2036
- segments_oku
内容を開く
- retail_stores
- 13.461384648228
- online_uk
- 24.839950805859
- online_international
- 15.961779502633
- next_finance_interest
- 2.5929555402248
- investments_total_platform
- 6.8057034937531
- other_business
- 1.0222384549522
- 売上高
- 64.68401244565
- 営業利益（億）
- 6.274349207228
- 営業利益率
- 9.70%
- finance_income_oku
- 0.053530997773951
- finance_costs_gross_oku
- 0.63057802156936
- finance_expense_net_oku
- 0.57704702379541
- other_below_operating_oku
- 0
- profit_before_tax_oku
- 5.6973021834326
- 税率
- 26.50%
- income_tax_oku
- 1.5097850786096
- nci_profit_oku
- 0.056469142865052
- parent_profit_after_tax_and_sbc_oku
- 4.1310479619579
- dep_amort_and_rou_oku
- 2.9796984618306
- capex_oku
- 2.0190780782493
- lease_principal_oku
- 1.6244680255457
- sbc_expense_in_operating_profit_oku
- 0.53563007167128
- sbc_non_cash_equity_credit_oku
- 0.53563007167128
- working_capital_including_customer_receivables_oku
- -0.27864426293177
- other_comprehensive_equity_oku
- 0.04
- acquisitions_cash_oku
- 0
- lease_debt_oku
- 9.1192150803117
- pretax_identity_error_oku
- -8.8817841970013E-16
- parent_net_income_identity_error_oku
- 0
- financial_bridge_status
model_forecast_gross_split_not_reported
- fy_start_date
2035-01-28
- fy_end_date
2036-01-26
- fiscal_period_calendar_assumption
- はい
- reporting_status
forecast
- actual_source_status
full_year_not_yet_reported
- 11
内容を開く
- 対象年度
- 2037
- segments_oku
内容を開く
- retail_stores
- 12.99023618554
- online_uk
- 24.566711346995
- online_international
- 15.802161707606
- next_finance_interest
- 2.5410964294203
- investments_total_platform
- 6.7376464588156
- other_business
- 1.0089493550378
- 売上高
- 63.646801483415
- 営業利益（億）
- 6.1737397438912
- 営業利益率
- 9.70%
- finance_income_oku
- 0.053358211560136
- finance_costs_gross_oku
- 0.626915158498
- finance_expense_net_oku
- 0.57355694693786
- other_below_operating_oku
- 0
- profit_before_tax_oku
- 5.6001827969534
- 税率
- 26.50%
- income_tax_oku
- 1.4840484411926
- nci_profit_oku
- 0.055563657695021
- parent_profit_after_tax_and_sbc_oku
- 4.0605706980657
- dep_amort_and_rou_oku
- 2.9533241317476
- capex_oku
- 1.9931354733616
- lease_principal_oku
- 1.6060531288354
- sbc_expense_in_operating_profit_oku
- 0.54794956331972
- sbc_non_cash_equity_credit_oku
- 0.54794956331972
- working_capital_including_customer_receivables_oku
- -0.27957660292293
- other_comprehensive_equity_oku
- 0.04
- acquisitions_cash_oku
- 0
- lease_debt_oku
- 9.022266535
- pretax_identity_error_oku
- -8.8817841970013E-16
- parent_net_income_identity_error_oku
- 0
- financial_bridge_status
model_forecast_gross_split_not_reported
- fy_start_date
2036-01-27
- fy_end_date
2037-01-31
- fiscal_period_calendar_assumption
- はい
- reporting_status
forecast
- actual_source_status
full_year_not_yet_reported
- fiscal_year_and_partial_year_ledger
内容を開く
- 1
内容を開く
- 対象年度
- 2027
- period_kind
first_partial_fiscal_2027
- 開始日
2026-11-07
- 終了日
2027-01-30
- fiscal_year_reported_start
2026-02-01
- fiscal_year_reported_end
2027-01-30
- period_days
- 85
- fiscal_year_days
- 364
- fraction_of_fy_days
- 0.233516483516
- 状態
estimated_partial_2026_start_after_2026_11_06
- 売上高
- 21.02395
- segment_revenue_ifrs_oku
内容を開く
- retail_stores
- 5.34985
- online_uk
- 8.1808
- online_international
- 4.1603
- next_finance_interest
- 0.87175
- investments_total_platform
- 2.1153
- other_business
- 0.34595
- ifrs_operating_profit_oku
- 4.013
- finance_income_oku
- 0.017
- finance_costs_gross_oku
- 0.255
- net_finance_expense_oku
- 0.238
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 3.775
- ifrs_pbt_bridge_residual_oku
- 0
- ifrs_parent_profit_bridge_residual_oku
- -0
- period_effective_tax_rate
- 0.2498013245
- tax_rate_numerator
IFRS_period_tax_expense
- net_finance_expense_sign
positive_cost_subtracted
- income_tax_oku
- 0.943
- nci_profit_oku
- 0.028
- parent_attributable_profit_sbc_expensed_oku
- 2.804
- sbc_expense_already_in_profit_oku
- 0.112
- sbc_equity_credit_oku
- 0.112
- dep_amort_rou_oku
- 0.84
- capex_oku
- 0.74
- lease_principal_cash_oku
- 0.47
- working_capital_including_finance_credit_cash_use_oku
- -1.7
- acquisitions_and_other_investment_oku
- 0.05
- OCI_to_parent_equity_oku
- 0.015
- company_issued_shares_begin_m
- 119.656811
- company_issued_shares_end_m
- 119.656811
- esot_shares_begin_m
- 5.50476
- esot_shares_end_m
- 5.50476
- economic_outstanding_begin_m
- 114.152051
- economic_outstanding_end_m
- 114.152051
- old_holder_cohort_shares_begin_m
- 114.152051
- old_holder_cohort_shares_end_m
- 113.972051
- old_holder_fraction_of_economic_float_end
- 0.998423155796
- parent_equity_begin_oku
- 17.19
- parent_equity_end_oku
- 18.5142553
- nci_equity_begin_oku
- 1.25
- nci_equity_end_oku
- 1.278
- net_debt_excluding_leases_begin_oku
- 10
- net_debt_excluding_leases_end_oku
- 7.4107447
- lease_debt_end_oku
- 10.04
- finance_credit_customer_receivables_end_oku
- 13.09
- company_cash_movements_oku
内容を開く
- old_dividend
- 1.1186901
- old_special
- 0.299526947
- old_corporate_tender
- 0
- old_esot_tender
- 0.2780546
- company_ordinary_dividend
- 1.1186901
- company_special
- 0.3
- company_buyback_cancel
- 0
- company_esot_purchase
- 0.2780546
- company_option_proceeds
- 0.09
- company_issuance_proceeds
- 0
- holder_cash_received_oku
- 1.696271647
- stock_movements
- 1
内容を開く
- 日付
2026-12-11
- 種類
esot_purchase
- shares_m
- 0.18
- old_shares_sold_m
- 0.18
- company_cash_oku
- 0.2780546
- old_cohort_cash_oku
- 0.2780546
- price_gbp
- 154.47478
- issued_m_after
- 119.656811
- esot_m_after
- 5.68476
- old_cohort_m_after
- 113.972051
- 2
内容を開く
- 日付
2026-12-15
- 種類
esot_delivery
- shares_m
- 0.18
- cash_paid_by_employees_company_oku
- 0.09
- old_shareholder_cash_oku
- 0
- issued_m_after
- 119.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 113.972051
- equity_clean_surplus_component_oku
内容を開く
- ni
- 2.804
- sbc_credit
- 0.112
- oci
- 0.015
- tax_equity
- 0
- corporate_buy
- 0
- esot_buy
- 0.2780546
- employee_options
- 0.09
- outside_issuance
- 0
- dividends_declared
- 1.4186901
- debt_bridge_cash_component_oku
内容を開く
- operational_fcf_ex_esot_and_options
- 4.196
- dividends_paid
- 1.4186901
- corporate_buybacks
- 0
- esot_buys
- 0.2780546
- employee_options
- 0.09
- outside_issuance
- 0
- nci_dividends
- 0
- bridge_check
内容を開く
- effective_float_error_m
- 0
- parent_equity_error_oku
- 0
- net_debt_error_oku
- 0
- unpaid_dividend_liability_oku
- 0
- dated_share_equity_snapshots
内容を開く
- 1
内容を開く
- 日付
2026-11-26
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 114.152051
- old_fraction_of_effective
- 1
- 親会社持分（億）
- 17.87964706
- net_debt_ex_lease_oku
- 9.01270588
- dividend_payable_oku
- 0
- 2
内容を開く
- 日付
2026-11-26
- event
dividend_declare
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 114.152051
- old_fraction_of_effective
- 1
- 親会社持分（億）
- 16.76095696
- net_debt_ex_lease_oku
- 9.01270588
- dividend_payable_oku
- 1.1186901
- 3
内容を開く
- 日付
2026-12-03
- event
dividend_ex
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 114.152051
- old_fraction_of_effective
- 1
- 親会社持分（億）
- 17.00233343
- net_debt_ex_lease_oku
- 8.66715294
- dividend_payable_oku
- 1.1186901
- 4
内容を開く
- 日付
2026-12-04
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 114.152051
- old_fraction_of_effective
- 1
- 親会社持分（億）
- 17.03681578
- net_debt_ex_lease_oku
- 8.61778824
- dividend_payable_oku
- 1.1186901
- 5
内容を開く
- 日付
2026-12-08
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 114.152051
- old_fraction_of_effective
- 1
- 親会社持分（億）
- 17.17474519
- net_debt_ex_lease_oku
- 8.42032941
- dividend_payable_oku
- 1.1186901
- 6
内容を開く
- 日付
2026-12-11
- event
esot_purchase
- issued_m
- 119.656811
- esot_m
- 5.68476
- effective_m
- 113.972051
- old_cohort_m
- 113.972051
- old_fraction_of_effective
- 1
- 親会社持分（億）
- 17.00013765
- net_debt_ex_lease_oku
- 8.55028989
- dividend_payable_oku
- 1.1186901
- 7
内容を開く
- 日付
2026-12-15
- event
esot_delivery
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.972051
- old_fraction_of_effective
- 0.9984231558
- 親会社持分（億）
- 17.22806706
- net_debt_ex_lease_oku
- 8.26283107
- dividend_payable_oku
- 1.1186901
- 8
内容を開く
- 日付
2027-01-04
- event
dividend_pay
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.972051
- old_fraction_of_effective
- 0.9984231558
- 親会社持分（億）
- 17.91771412
- net_debt_ex_lease_oku
- 8.39422705
- dividend_payable_oku
- 0
- 9
内容を開く
- 日付
2027-01-08
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.972051
- old_fraction_of_effective
- 0.9984231558
- 親会社持分（億）
- 18.05564354
- net_debt_ex_lease_oku
- 8.19676823
- dividend_payable_oku
- 0
- 10
内容を開く
- 日付
2027-01-08
- event
special_declare
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.972051
- old_fraction_of_effective
- 0.9984231558
- 親会社持分（億）
- 17.75564354
- net_debt_ex_lease_oku
- 8.19676823
- dividend_payable_oku
- 0.3
- 11
内容を開く
- 日付
2027-01-15
- event
dividend_ex
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.972051
- old_fraction_of_effective
- 0.9984231558
- 親会社持分（億）
- 17.99702001
- net_debt_ex_lease_oku
- 7.85121529
- dividend_payable_oku
- 0.3
- 12
内容を開く
- 日付
2027-01-25
- event
dividend_pay
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.972051
- old_fraction_of_effective
- 0.9984231558
- 親会社持分（億）
- 18.34184354
- net_debt_ex_lease_oku
- 7.65756823
- dividend_payable_oku
- 0
- 2
内容を開く
- 対象年度
- 2028
- period_kind
full_fiscal_year
- 開始日
2027-01-31
- 終了日
2028-01-29
- fiscal_year_reported_start
2027-01-31
- fiscal_year_reported_end
2028-01-29
- period_days
- 364
- fiscal_year_days
- 364
- fraction_of_fy_days
- 1
- 状態
forecast
- 売上高
- 72.402385
- segment_revenue_ifrs_oku
内容を開く
- retail_stores
- 17.90075
- online_uk
- 27.13816
- online_international
- 15.805125
- next_finance_interest
- 3.0478
- investments_total_platform
- 7.3755
- other_business
- 1.13505
- ifrs_operating_profit_oku
- 12.659481089
- finance_income_oku
- 0.054751563
- finance_costs_gross_oku
- 0.860096775
- net_finance_expense_oku
- 0.805345212
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 11.854135877
- ifrs_pbt_bridge_residual_oku
- -0
- ifrs_parent_profit_bridge_residual_oku
- 0
- period_effective_tax_rate
- 0.265
- tax_rate_numerator
IFRS_period_tax_expense
- net_finance_expense_sign
positive_cost_subtracted
- income_tax_oku
- 3.141346007
- nci_profit_oku
- 0.11393533
- parent_attributable_profit_sbc_expensed_oku
- 8.59885454
- sbc_expense_already_in_profit_oku
- 0.4465395
- sbc_equity_credit_oku
- 0.4465395
- dep_amort_rou_oku
- 3.1702833
- capex_oku
- 2.209621311
- lease_principal_cash_oku
- 1.779595281
- working_capital_including_finance_credit_cash_use_oku
- -0.272448825
- acquisitions_and_other_investment_oku
- 0
- OCI_to_parent_equity_oku
- 0.04
- company_issued_shares_begin_m
- 119.656811
- company_issued_shares_end_m
- 119.656811
- esot_shares_begin_m
- 5.50476
- esot_shares_end_m
- 5.50476
- economic_outstanding_begin_m
- 114.152051
- economic_outstanding_end_m
- 114.152051
- old_holder_cohort_shares_begin_m
- 113.972051
- old_holder_cohort_shares_end_m
- 113.075241312
- old_holder_fraction_of_economic_float_end
- 0.990566882695
- parent_equity_begin_oku
- 18.5142553
- parent_equity_end_oku
- 19.093754852
- nci_equity_begin_oku
- 1.278
- nci_equity_end_oku
- 1.39193533
- net_debt_excluding_leases_begin_oku
- 7.4107447
- net_debt_excluding_leases_end_oku
- 7.417729615
- lease_debt_end_oku
- 9.933262371
- finance_credit_customer_receivables_end_oku
- 12.8282
- company_cash_movements_oku
内容を開く
- old_dividend
- 3.220744321
- old_special
- 4.312521211
- old_corporate_tender
- 0
- old_esot_tender
- 1.365879269
- company_ordinary_dividend
- 3.242831465
- company_special
- 4.353589128
- company_buyback_cancel
- 0
- company_esot_purchase
- 1.370723895
- company_option_proceeds
- 0.46125
- company_issuance_proceeds
- 0
- holder_cash_received_oku
- 8.899144801
- stock_movements
内容を開く
- 1
内容を開く
- 日付
2027-04-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4492904201
- company_cash_oku
- 0.688996184
- old_cohort_cash_oku
- 0.687909745
- price_gbp
- 153.11026
- issued_m_after
- 119.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 113.5227605799
- 2
内容を開く
- 日付
2027-05-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.230625
- old_shareholder_cash_oku
- 0
- issued_m_after
- 119.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 113.5227605799
- 3
内容を開く
- 日付
2027-09-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4475192676
- company_cash_oku
- 0.681727711
- old_cohort_cash_oku
- 0.677969524
- price_gbp
- 151.49505
- issued_m_after
- 119.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 113.0752413123
- 4
内容を開く
- 日付
2027-10-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.230625
- old_shareholder_cash_oku
- 0
- issued_m_after
- 119.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 113.0752413123
- equity_clean_surplus_component_oku
内容を開く
- ni
- 8.59885454
- sbc_credit
- 0.4465395
- oci
- 0.04
- tax_equity
- 0
- corporate_buy
- 0
- esot_buy
- 1.370723895
- employee_options
- 0.46125
- outside_issuance
- 0
- dividends_declared
- 7.596420593
- debt_bridge_cash_component_oku
内容を開く
- operational_fcf_ex_esot_and_options
- 8.498909573
- dividends_paid
- 7.596420593
- corporate_buybacks
- 0
- esot_buys
- 1.370723895
- employee_options
- 0.46125
- outside_issuance
- 0
- nci_dividends
- 0
- bridge_check
内容を開く
- effective_float_error_m
- 0
- parent_equity_error_oku
- 0
- net_debt_error_oku
- -0
- unpaid_dividend_liability_oku
- 0
- dated_share_equity_snapshots
内容を開く
- 1
内容を開く
- 日付
2027-04-11
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.972051
- old_fraction_of_effective
- 0.9984231558
- 親会社持分（億）
- 20.28640634
- net_debt_ex_lease_oku
- 5.75299036
- dividend_payable_oku
- 0
- 2
内容を開く
- 日付
2027-04-18
- event
esot_purchase
- issued_m
- 119.656811
- esot_m
- 5.95476
- effective_m
- 113.702051
- old_cohort_m
- 113.52276058
- old_fraction_of_effective
- 0.9984231558
- 親会社持分（億）
- 19.77212927
- net_debt_ex_lease_oku
- 6.27854598
- dividend_payable_oku
- 0
- 3
内容を開く
- 日付
2027-04-24
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.95476
- effective_m
- 113.702051
- old_cohort_m
- 113.52276058
- old_fraction_of_effective
- 0.9984231558
- 親会社持分（億）
- 19.92188851
- net_debt_ex_lease_oku
- 6.13845406
- dividend_payable_oku
- 0
- 4
内容を開く
- 日付
2027-05-01
- event
esot_delivery
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.52276058
- old_fraction_of_effective
- 0.9944872614
- 親会社持分（億）
- 20.32723263
- net_debt_ex_lease_oku
- 5.74438849
- dividend_payable_oku
- 0
- 5
内容を開く
- 日付
2027-06-24
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.52276058
- old_fraction_of_effective
- 0.9944872614
- 親会社持分（億）
- 21.67506581
- net_debt_ex_lease_oku
- 4.48356125
- dividend_payable_oku
- 0
- 6
内容を開く
- 日付
2027-06-24
- event
dividend_declare
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.52276058
- old_fraction_of_effective
- 0.9944872614
- 親会社持分（億）
- 19.50617684
- net_debt_ex_lease_oku
- 4.48356125
- dividend_payable_oku
- 2.16888897
- 7
内容を開く
- 日付
2027-07-01
- event
dividend_ex
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.52276058
- old_fraction_of_effective
- 0.9944872614
- 親会社持分（億）
- 19.68089595
- net_debt_ex_lease_oku
- 4.32012068
- dividend_payable_oku
- 2.16888897
- 8
内容を開く
- 日付
2027-08-02
- event
dividend_pay
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.52276058
- old_fraction_of_effective
- 0.9944872614
- 親会社持分（億）
- 20.47961191
- net_debt_ex_lease_oku
- 5.74185276
- dividend_payable_oku
- 0
- 9
内容を開く
- 日付
2027-09-11
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.52276058
- old_fraction_of_effective
- 0.9944872614
- 親会社持分（億）
- 21.47800686
- net_debt_ex_lease_oku
- 4.80790665
- dividend_payable_oku
- 0
- 10
内容を開く
- 日付
2027-09-18
- event
esot_purchase
- issued_m
- 119.656811
- esot_m
- 5.95476
- effective_m
- 113.702051
- old_cohort_m
- 113.075241312
- old_fraction_of_effective
- 0.9944872614
- 親会社持分（億）
- 20.97099827
- net_debt_ex_lease_oku
- 5.3261938
- dividend_payable_oku
- 0
- 11
内容を開く
- 日付
2027-09-24
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.95476
- effective_m
- 113.702051
- old_cohort_m
- 113.075241312
- old_fraction_of_effective
- 0.9944872614
- 親会社持分（億）
- 21.12075751
- net_debt_ex_lease_oku
- 5.18610188
- dividend_payable_oku
- 0
- 12
内容を開く
- 日付
2027-10-01
- event
esot_delivery
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.075241312
- old_fraction_of_effective
- 0.9905668827
- 親会社持分（億）
- 21.52610163
- net_debt_ex_lease_oku
- 4.79203631
- dividend_payable_oku
- 0
- 13
内容を開く
- 日付
2027-11-25
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.075241312
- old_fraction_of_effective
- 0.9905668827
- 親会社持分（億）
- 22.89889468
- net_debt_ex_lease_oku
- 3.50786041
- dividend_payable_oku
- 0
- 14
内容を開く
- 日付
2027-11-25
- event
dividend_declare
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.075241312
- old_fraction_of_effective
- 0.9905668827
- 親会社持分（億）
- 21.82495219
- net_debt_ex_lease_oku
- 3.50786041
- dividend_payable_oku
- 1.0739425
- 15
内容を開く
- 日付
2027-12-02
- event
dividend_ex
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.075241312
- old_fraction_of_effective
- 0.9905668827
- 親会社持分（億）
- 21.9996713
- net_debt_ex_lease_oku
- 3.34441985
- dividend_payable_oku
- 1.0739425
- 16
内容を開く
- 日付
2028-01-03
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.075241312
- old_fraction_of_effective
- 0.9905668827
- 親会社持分（億）
- 22.79838726
- net_debt_ex_lease_oku
- 2.59726296
- dividend_payable_oku
- 1.0739425
- 17
内容を開く
- 日付
2028-01-03
- event
special_declare
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.075241312
- old_fraction_of_effective
- 0.9905668827
- 親会社持分（億）
- 18.44479813
- net_debt_ex_lease_oku
- 2.59726296
- dividend_payable_oku
- 5.42753162
- 18
内容を開く
- 日付
2028-01-03
- event
dividend_pay
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.075241312
- old_fraction_of_effective
- 0.9905668827
- 親会社持分（億）
- 18.44479813
- net_debt_ex_lease_oku
- 3.67120546
- dividend_payable_oku
- 4.35358913
- 19
内容を開く
- 日付
2028-01-10
- event
dividend_ex
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.075241312
- old_fraction_of_effective
- 0.9905668827
- 親会社持分（億）
- 18.61951725
- net_debt_ex_lease_oku
- 3.50776489
- dividend_payable_oku
- 4.35358913
- 20
内容を開く
- 日付
2028-01-20
- event
dividend_pay
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.075241312
- old_fraction_of_effective
- 0.9905668827
- 親会社持分（億）
- 18.86911599
- net_debt_ex_lease_oku
- 7.62786749
- dividend_payable_oku
- 0
- 3
内容を開く
- 対象年度
- 2029
- period_kind
full_fiscal_year
- 開始日
2028-01-30
- 終了日
2029-01-27
- fiscal_year_reported_start
2028-01-30
- fiscal_year_reported_end
2029-01-27
- period_days
- 364
- fiscal_year_days
- 364
- fraction_of_fy_days
- 1
- 状態
forecast
- 売上高
- 71.48592359
- segment_revenue_ifrs_oku
内容を開く
- retail_stores
- 17.27422375
- online_uk
- 26.83964024
- online_international
- 15.96317625
- next_finance_interest
- 2.986844
- investments_total_platform
- 7.301745
- other_business
- 1.12029435
- ifrs_operating_profit_oku
- 11.803600749
- finance_income_oku
- 0.054612248
- finance_costs_gross_oku
- 0.856195179
- net_finance_expense_oku
- 0.801582931
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 11.002017819
- ifrs_pbt_bridge_residual_oku
- -0
- ifrs_parent_profit_bridge_residual_oku
- -0
- period_effective_tax_rate
- 0.265
- tax_rate_numerator
IFRS_period_tax_expense
- net_finance_expense_sign
positive_cost_subtracted
- income_tax_oku
- 2.915534722
- nci_profit_oku
- 0.106232407
- parent_attributable_profit_sbc_expensed_oku
- 7.98025069
- sbc_expense_already_in_profit_oku
- 0.456809908
- sbc_equity_credit_oku
- 0.456809908
- dep_amort_rou_oku
- 3.148149051
- capex_oku
- 2.52471753
- lease_principal_cash_oku
- 1.759421868
- working_capital_including_finance_credit_cash_use_oku
- -0.272935378
- acquisitions_and_other_investment_oku
- 0
- OCI_to_parent_equity_oku
- 0.04
- company_issued_shares_begin_m
- 119.656811
- company_issued_shares_end_m
- 119.656811
- esot_shares_begin_m
- 5.50476
- esot_shares_end_m
- 5.50476
- economic_outstanding_begin_m
- 114.152051
- economic_outstanding_end_m
- 114.152051
- old_holder_cohort_shares_begin_m
- 113.075241312
- old_holder_cohort_shares_end_m
- 112.185488334
- old_holder_fraction_of_economic_float_end
- 0.982772428099
- parent_equity_begin_oku
- 19.093754852
- parent_equity_end_oku
- 20.107449092
- nci_equity_begin_oku
- 1.39193533
- nci_equity_end_oku
- 1.498167737
- net_debt_excluding_leases_begin_oku
- 7.417729615
- net_debt_excluding_leases_end_oku
- 7.307090345
- lease_debt_end_oku
- 9.827659495
- finance_credit_customer_receivables_end_oku
- 12.571636
- company_cash_movements_oku
内容を開く
- old_dividend
- 3.06758526
- old_special
- 3.426576687
- old_corporate_tender
- 0
- old_esot_tender
- 1.321184624
- company_ordinary_dividend
- 3.113118206
- company_special
- 3.486643082
- company_buyback_cancel
- 0
- company_esot_purchase
- 1.336386321
- company_option_proceeds
- 0.47278125
- company_issuance_proceeds
- 0
- holder_cash_received_oku
- 7.815346571
- stock_movements
内容を開く
- 1
内容を開く
- 日付
2028-04-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4457550972
- company_cash_oku
- 0.671736357
- old_cohort_cash_oku
- 0.665399789
- price_gbp
- 149.27475
- issued_m_after
- 119.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 112.6294862151
- 2
内容を開く
- 日付
2028-05-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.236390625
- old_shareholder_cash_oku
- 0
- issued_m_after
- 119.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 112.6294862151
- 3
内容を開く
- 日付
2028-09-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4439978814
- company_cash_oku
- 0.664649964
- old_cohort_cash_oku
- 0.655784835
- price_gbp
- 147.69999
- issued_m_after
- 119.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 112.1854883337
- 4
内容を開く
- 日付
2028-10-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.236390625
- old_shareholder_cash_oku
- 0
- issued_m_after
- 119.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 112.1854883337
- equity_clean_surplus_component_oku
内容を開く
- ni
- 7.98025069
- sbc_credit
- 0.456809909
- oci
- 0.04
- tax_equity
- 0
- corporate_buy
- 0
- esot_buy
- 1.336386321
- employee_options
- 0.47278125
- outside_issuance
- 0
- dividends_declared
- 6.599761288
- debt_bridge_cash_component_oku
内容を開く
- operational_fcf_ex_esot_and_options
- 7.574005629
- dividends_paid
- 6.599761288
- corporate_buybacks
- 0
- esot_buys
- 1.336386321
- employee_options
- 0.47278125
- outside_issuance
- 0
- nci_dividends
- 0
- bridge_check
内容を開く
- effective_float_error_m
- 0
- parent_equity_error_oku
- 0
- net_debt_error_oku
- 0
- unpaid_dividend_liability_oku
- 0
- dated_share_equity_snapshots
内容を開く
- 1
内容を開く
- 日付
2028-04-11
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 113.075241312
- old_fraction_of_effective
- 0.9905668827
- 親会社持分（億）
- 20.7938247
- net_debt_ex_lease_oku
- 5.89876695
- dividend_payable_oku
- 0
- 2
内容を開く
- 日付
2028-04-18
- event
esot_purchase
- issued_m
- 119.656811
- esot_m
- 5.95476
- effective_m
- 113.702051
- old_cohort_m
- 112.629486215
- old_fraction_of_effective
- 0.9905668827
- 親会社持分（億）
- 20.28510874
- net_debt_ex_lease_oku
- 6.42484935
- dividend_payable_oku
- 0
- 3
内容を開く
- 日付
2028-04-24
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.95476
- effective_m
- 113.702051
- old_cohort_m
- 112.629486215
- old_fraction_of_effective
- 0.9905668827
- 親会社持分（億）
- 20.4248405
- net_debt_ex_lease_oku
- 6.3000031
- dividend_payable_oku
- 0
- 4
内容を開く
- 日付
2028-05-01
- event
esot_delivery
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.629486215
- old_fraction_of_effective
- 0.9866619586
- 親会社持分（億）
- 20.82425153
- net_debt_ex_lease_oku
- 5.91795852
- dividend_payable_oku
- 0
- 5
内容を開く
- 日付
2028-06-29
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.629486215
- old_fraction_of_effective
- 0.9866619586
- 親会社持分（億）
- 22.19828058
- net_debt_ex_lease_oku
- 4.69030377
- dividend_payable_oku
- 0
- 6
内容を開く
- 日付
2028-06-29
- event
dividend_declare
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.629486215
- old_fraction_of_effective
- 0.9866619586
- 親会社持分（億）
- 20.11614717
- net_debt_ex_lease_oku
- 4.69030377
- dividend_payable_oku
- 2.08213341
- 7
内容を開く
- 日付
2028-07-06
- event
dividend_ex
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.629486215
- old_fraction_of_effective
- 0.9866619586
- 親会社持分（億）
- 20.27916756
- net_debt_ex_lease_oku
- 4.54464981
- dividend_payable_oku
- 2.08213341
- 8
内容を開く
- 日付
2028-08-07
- event
dividend_pay
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.629486215
- old_fraction_of_effective
- 0.9866619586
- 親会社持分（億）
- 21.02440366
- net_debt_ex_lease_oku
- 5.96093657
- dividend_payable_oku
- 0
- 9
内容を開く
- 日付
2028-09-11
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.629486215
- old_fraction_of_effective
- 0.9866619586
- 親会社持分（億）
- 21.83950564
- net_debt_ex_lease_oku
- 5.2326668
- dividend_payable_oku
- 0
- 10
内容を開く
- 日付
2028-09-18
- event
esot_purchase
- issued_m
- 119.656811
- esot_m
- 5.95476
- effective_m
- 113.702051
- old_cohort_m
- 112.185488334
- old_fraction_of_effective
- 0.9866619586
- 親会社持分（億）
- 21.33787607
- net_debt_ex_lease_oku
- 5.75166281
- dividend_payable_oku
- 0
- 11
内容を開く
- 日付
2028-09-24
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.95476
- effective_m
- 113.702051
- old_cohort_m
- 112.185488334
- old_fraction_of_effective
- 0.9866619586
- 親会社持分（億）
- 21.47760784
- net_debt_ex_lease_oku
- 5.62681656
- dividend_payable_oku
- 0
- 12
内容を開く
- 日付
2028-10-01
- event
esot_delivery
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.185488334
- old_fraction_of_effective
- 0.9827724281
- 親会社持分（億）
- 21.87701886
- net_debt_ex_lease_oku
- 5.24477198
- dividend_payable_oku
- 0
- 13
内容を開く
- 日付
2028-11-30
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.185488334
- old_fraction_of_effective
- 0.9827724281
- 親会社持分（億）
- 23.27433654
- net_debt_ex_lease_oku
- 3.99630952
- dividend_payable_oku
- 0
- 14
内容を開く
- 日付
2028-11-30
- event
dividend_declare
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.185488334
- old_fraction_of_effective
- 0.9827724281
- 親会社持分（億）
- 22.24335175
- net_debt_ex_lease_oku
- 3.99630952
- dividend_payable_oku
- 1.0309848
- 15
内容を開く
- 日付
2028-12-07
- event
dividend_ex
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.185488334
- old_fraction_of_effective
- 0.9827724281
- 親会社持分（億）
- 22.40637214
- net_debt_ex_lease_oku
- 3.85065556
- dividend_payable_oku
- 1.0309848
- 16
内容を開く
- 日付
2029-01-01
- event
dividend_pay
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.185488334
- old_fraction_of_effective
- 0.9827724281
- 親会社持分（億）
- 22.98858784
- net_debt_ex_lease_oku
- 4.36144767
- dividend_payable_oku
- 0
- 17
内容を開く
- 日付
2029-01-03
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.185488334
- old_fraction_of_effective
- 0.9827724281
- 親会社持分（億）
- 23.0351651
- net_debt_ex_lease_oku
- 4.31983225
- dividend_payable_oku
- 0
- 18
内容を開く
- 日付
2029-01-03
- event
special_declare
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.185488334
- old_fraction_of_effective
- 0.9827724281
- 親会社持分（億）
- 19.54852202
- net_debt_ex_lease_oku
- 4.31983225
- dividend_payable_oku
- 3.48664308
- 19
内容を開く
- 日付
2029-01-10
- event
dividend_ex
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.185488334
- old_fraction_of_effective
- 0.9827724281
- 親会社持分（億）
- 19.71154242
- net_debt_ex_lease_oku
- 4.1741783
- dividend_payable_oku
- 3.48664308
- 20
内容を開く
- 日付
2029-01-20
- event
dividend_pay
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.185488334
- old_fraction_of_effective
- 0.9827724281
- 親会社持分（億）
- 19.9444287
- net_debt_ex_lease_oku
- 7.4527443
- dividend_payable_oku
- 0
- 4
内容を開く
- 対象年度
- 2030
- period_kind
full_fiscal_year
- 開始日
2029-01-28
- 終了日
2030-01-26
- fiscal_year_reported_start
2029-01-28
- fiscal_year_reported_end
2030-01-26
- period_days
- 364
- fiscal_year_days
- 364
- fraction_of_fy_days
- 1
- 状態
forecast
- 売上高
- 70.558495381
- segment_revenue_ifrs_oku
内容を開く
- retail_stores
- 16.669625919
- online_uk
- 26.544404197
- online_international
- 16.082900072
- next_finance_interest
- 2.92710712
- investments_total_platform
- 7.22872755
- other_business
- 1.105730523
- ifrs_operating_profit_oku
- 10.963852705
- finance_income_oku
- 0.054469804
- finance_costs_gross_oku
- 0.846335404
- net_finance_expense_oku
- 0.791865601
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 10.171987104
- ifrs_pbt_bridge_residual_oku
- 0
- ifrs_parent_profit_bridge_residual_oku
- 0
- period_effective_tax_rate
- 0.265
- tax_rate_numerator
IFRS_period_tax_expense
- net_finance_expense_sign
positive_cost_subtracted
- income_tax_oku
- 2.695576583
- nci_profit_oku
- 0.098674674
- parent_attributable_profit_sbc_expensed_oku
- 7.377735847
- sbc_expense_already_in_profit_oku
- 0.467316536
- sbc_equity_credit_oku
- 0.467316536
- dep_amort_rou_oku
- 3.125619548
- capex_oku
- 2.704487095
- lease_principal_cash_oku
- 1.739477141
- working_capital_including_finance_credit_cash_use_oku
- -0.273538551
- acquisitions_and_other_investment_oku
- 0
- OCI_to_parent_equity_oku
- 0.04
- company_issued_shares_begin_m
- 119.656811
- company_issued_shares_end_m
- 122.656811
- esot_shares_begin_m
- 5.50476
- esot_shares_end_m
- 5.50476
- economic_outstanding_begin_m
- 114.152051
- economic_outstanding_end_m
- 117.152051
- old_holder_cohort_shares_begin_m
- 112.185488334
- old_holder_cohort_shares_end_m
- 111.314016857
- old_holder_fraction_of_economic_float_end
- 0.950167034269
- parent_equity_begin_oku
- 20.107449092
- parent_equity_end_oku
- 24.973320067
- nci_equity_begin_oku
- 1.498167737
- nci_equity_end_oku
- 1.596842411
- net_debt_excluding_leases_begin_oku
- 7.307090345
- net_debt_excluding_leases_end_oku
- 3.526025507
- lease_debt_end_oku
- 9.723179309
- finance_credit_customer_receivables_end_oku
- 12.32020328
- company_cash_movements_oku
内容を開く
- old_dividend
- 2.921807319
- old_special
- 2.608038961
- old_corporate_tender
- 0
- old_esot_tender
- 1.261796288
- company_ordinary_dividend
- 3.014604716
- company_special
- 2.744821559
- company_buyback_cancel
- 0
- company_esot_purchase
- 1.302999242
- company_option_proceeds
- 0.484600781
- company_issuance_proceeds
- 3.558643328
- holder_cash_received_oku
- 6.791642568
- stock_movements
内容を開く
- 1
内容を開く
- 日付
2029-04-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4422475926
- company_cash_oku
- 0.654954298
- old_cohort_cash_oku
- 0.643671026
- price_gbp
- 145.5454
- issued_m_after
- 119.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 111.7432407411
- 2
内容を開く
- 日付
2029-05-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.242300391
- old_shareholder_cash_oku
- 0
- issued_m_after
- 119.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 111.7432407411
- 3
内容を開く
- 日付
2029-07-15
- 種類
third_party_issue
- shares_m
- 3
- issuer_proceeds_oku
- 3.558643328
- old_holder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 111.7432407411
- 4
内容を開く
- 日付
2029-09-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4292238839
- company_cash_oku
- 0.648044945
- old_cohort_cash_oku
- 0.618125262
- price_gbp
- 144.00999
- issued_m_after
- 122.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 111.3140168572
- 5
内容を開く
- 日付
2029-10-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.242300391
- old_shareholder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 111.3140168572
- equity_clean_surplus_component_oku
内容を開く
- ni
- 7.377735847
- sbc_credit
- 0.467316536
- oci
- 0.04
- tax_equity
- 0
- corporate_buy
- 0
- esot_buy
- 1.302999242
- employee_options
- 0.484600781
- outside_issuance
- 3.558643328
- dividends_declared
- 5.759426276
- debt_bridge_cash_component_oku
内容を開く
- operational_fcf_ex_esot_and_options
- 6.800246247
- dividends_paid
- 5.759426276
- corporate_buybacks
- 0
- esot_buys
- 1.302999242
- employee_options
- 0.484600781
- outside_issuance
- 3.558643328
- nci_dividends
- 0
- bridge_check
内容を開く
- effective_float_error_m
- 0
- parent_equity_error_oku
- -0
- net_debt_error_oku
- 0
- unpaid_dividend_liability_oku
- 0
- dated_share_equity_snapshots
内容を開く
- 1
内容を開く
- 日付
2029-04-11
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 112.185488334
- old_fraction_of_effective
- 0.9827724281
- 親会社持分（億）
- 21.71045425
- net_debt_ex_lease_oku
- 5.9246227
- dividend_payable_oku
- 0
- 2
内容を開く
- 日付
2029-04-18
- event
esot_purchase
- issued_m
- 119.656811
- esot_m
- 5.95476
- effective_m
- 113.702051
- old_cohort_m
- 111.743240741
- old_fraction_of_effective
- 0.9827724281
- 親会社持分（億）
- 21.20713557
- net_debt_ex_lease_oku
- 6.44880303
- dividend_payable_oku
- 0
- 3
内容を開く
- 日付
2029-04-24
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.95476
- effective_m
- 113.702051
- old_cohort_m
- 111.743240741
- old_fraction_of_effective
- 0.9827724281
- 親会社持分（億）
- 21.33710896
- net_debt_ex_lease_oku
- 6.33671106
- dividend_payable_oku
- 0
- 4
内容を開く
- 日付
2029-05-01
- event
esot_delivery
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 111.743240741
- old_fraction_of_effective
- 0.9788982306
- 親会社持分（億）
- 21.73104498
- net_debt_ex_lease_oku
- 5.96363671
- dividend_payable_oku
- 0
- 5
内容を開く
- 日付
2029-06-28
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 111.743240741
- old_fraction_of_effective
- 0.9788982306
- 親会社持分（億）
- 22.98745442
- net_debt_ex_lease_oku
- 4.88008098
- dividend_payable_oku
- 0
- 6
内容を開く
- 日付
2029-06-28
- event
dividend_declare
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 111.743240741
- old_fraction_of_effective
- 0.9788982306
- 親会社持分（億）
- 20.98860635
- net_debt_ex_lease_oku
- 4.88008098
- dividend_payable_oku
- 1.99884807
- 7
内容を開く
- 日付
2029-07-05
- event
dividend_ex
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 111.743240741
- old_fraction_of_effective
- 0.9788982306
- 親会社持分（億）
- 21.14024197
- net_debt_ex_lease_oku
- 4.74930702
- dividend_payable_oku
- 1.99884807
- 8
内容を開く
- 日付
2029-07-08
- event
recheck
- issued_m
- 119.656811
- esot_m
- 5.50476
- effective_m
- 114.152051
- old_cohort_m
- 111.743240741
- old_fraction_of_effective
- 0.9788982306
- 親会社持分（億）
- 21.20522867
- net_debt_ex_lease_oku
- 4.69326103
- dividend_payable_oku
- 1.99884807
- 9
内容を開く
- 日付
2029-07-15
- event
third_party_issue
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 111.743240741
- old_fraction_of_effective
- 0.953830853
- 親会社持分（億）
- 24.91550762
- net_debt_ex_lease_oku
- 1.00384374
- dividend_payable_oku
- 1.99884807
- 10
内容を開く
- 日付
2029-08-06
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 111.743240741
- old_fraction_of_effective
- 0.953830853
- 親会社持分（億）
- 25.39207672
- net_debt_ex_lease_oku
- 2.59168792
- dividend_payable_oku
- 0
- 11
内容を開く
- 日付
2029-09-11
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 111.743240741
- old_fraction_of_effective
- 0.953830853
- 親会社持分（億）
- 26.17191706
- net_debt_ex_lease_oku
- 1.91913609
- dividend_payable_oku
- 0
- 12
内容を開く
- 日付
2029-09-18
- event
esot_purchase
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 111.314016857
- old_fraction_of_effective
- 0.953830853
- 親会社持分（億）
- 25.67550774
- net_debt_ex_lease_oku
- 2.43640707
- dividend_payable_oku
- 0
- 13
内容を開く
- 日付
2029-09-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 111.314016857
- old_fraction_of_effective
- 0.953830853
- 親会社持分（億）
- 25.80548113
- net_debt_ex_lease_oku
- 2.3243151
- dividend_payable_oku
- 0
- 14
内容を開く
- 日付
2029-10-01
- event
esot_delivery
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 111.314016857
- old_fraction_of_effective
- 0.9501670343
- 親会社持分（億）
- 26.19941715
- net_debt_ex_lease_oku
- 1.95124074
- dividend_payable_oku
- 0
- 15
内容を開く
- 日付
2029-11-29
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 111.314016857
- old_fraction_of_effective
- 0.9501670343
- 親会社持分（億）
- 27.47748882
- net_debt_ex_lease_oku
- 0.84900303
- dividend_payable_oku
- 0
- 16
内容を開く
- 日付
2029-11-29
- event
dividend_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 111.314016857
- old_fraction_of_effective
- 0.9501670343
- 親会社持分（億）
- 26.46173218
- net_debt_ex_lease_oku
- 0.84900303
- dividend_payable_oku
- 1.01575664
- 17
内容を開く
- 日付
2029-12-06
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 111.314016857
- old_fraction_of_effective
- 0.9501670343
- 親会社持分（億）
- 26.6133678
- net_debt_ex_lease_oku
- 0.71822906
- dividend_payable_oku
- 1.01575664
- 18
内容を開く
- 日付
2030-01-03
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 111.314016857
- old_fraction_of_effective
- 0.9501670343
- 親会社持分（億）
- 27.21991029
- net_debt_ex_lease_oku
- 0.19513319
- dividend_payable_oku
- 1.01575664
- 19
内容を開く
- 日付
2030-01-03
- event
special_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 111.314016857
- old_fraction_of_effective
- 0.9501670343
- 親会社持分（億）
- 24.47508873
- net_debt_ex_lease_oku
- 0.19513319
- dividend_payable_oku
- 3.7605782
- 20
内容を開く
- 日付
2030-01-07
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 111.314016857
- old_fraction_of_effective
- 0.9501670343
- 親会社持分（億）
- 24.56173766
- net_debt_ex_lease_oku
- 1.13616186
- dividend_payable_oku
- 2.74482156
- 21
内容を開く
- 日付
2030-01-10
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 111.314016857
- old_fraction_of_effective
- 0.9501670343
- 親会社持分（億）
- 24.62672436
- net_debt_ex_lease_oku
- 1.08011587
- dividend_payable_oku
- 2.74482156
- 22
内容を開く
- 日付
2030-01-20
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 111.314016857
- old_fraction_of_effective
- 0.9501670343
- 親会社持分（億）
- 24.84334668
- net_debt_ex_lease_oku
- 3.63811748
- dividend_payable_oku
- 0
- 5
内容を開く
- 対象年度
- 2031
- period_kind
full_fiscal_year
- 開始日
2030-01-27
- 終了日
2031-01-25
- fiscal_year_reported_start
2030-01-27
- fiscal_year_reported_end
2031-01-25
- period_days
- 364
- fiscal_year_days
- 364
- fraction_of_fy_days
- 1
- 状態
forecast
- 売上高
- 69.618280614
- segment_revenue_ifrs_oku
内容を開く
- retail_stores
- 16.086189012
- online_uk
- 26.252415751
- online_international
- 16.163314572
- next_finance_interest
- 2.868564978
- investments_total_platform
- 7.156440274
- other_business
- 1.091356027
- ifrs_operating_profit_oku
- 10.140292055
- finance_income_oku
- 0.054323858
- finance_costs_gross_oku
- 0.649323744
- net_finance_expense_oku
- 0.594999886
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 9.545292169
- ifrs_pbt_bridge_residual_oku
- 0
- ifrs_parent_profit_bridge_residual_oku
- -0
- period_effective_tax_rate
- 0.265
- tax_rate_numerator
IFRS_period_tax_expense
- net_finance_expense_sign
positive_cost_subtracted
- income_tax_oku
- 2.529502425
- nci_profit_oku
- 0.091262628
- parent_attributable_profit_sbc_expensed_oku
- 6.924527116
- sbc_expense_already_in_profit_oku
- 0.478064817
- sbc_equity_credit_oku
- 0.478064817
- dep_amort_rou_oku
- 3.10264298
- capex_oku
- 2.696382191
- lease_principal_cash_oku
- 1.719758506
- working_capital_including_finance_credit_cash_use_oku
- -0.274241812
- acquisitions_and_other_investment_oku
- 0
- OCI_to_parent_equity_oku
- 0.04
- company_issued_shares_begin_m
- 122.656811
- company_issued_shares_end_m
- 122.656811
- esot_shares_begin_m
- 5.50476
- esot_shares_end_m
- 5.50476
- economic_outstanding_begin_m
- 117.152051
- economic_outstanding_end_m
- 117.152051
- old_holder_cohort_shares_begin_m
- 111.314016857
- old_holder_cohort_shares_end_m
- 110.460508912
- old_holder_fraction_of_economic_float_end
- 0.942881562627
- parent_equity_begin_oku
- 24.973320067
- parent_equity_end_oku
- 26.04610205
- nci_equity_begin_oku
- 1.596842411
- nci_equity_end_oku
- 1.688105039
- net_debt_excluding_leases_begin_oku
- 3.526025507
- net_debt_excluding_leases_end_oku
- 3.532499429
- lease_debt_end_oku
- 9.619809876
- finance_credit_customer_receivables_end_oku
- 12.073799214
- company_cash_movements_oku
内容を開く
- old_dividend
- 2.783427993
- old_special
- 2.50017209
- old_corporate_tender
- 0
- old_esot_tender
- 1.204830062
- company_ordinary_dividend
- 2.94445048
- company_special
- 2.651628994
- company_buyback_cancel
- 0
- company_esot_purchase
- 1.270446277
- company_option_proceeds
- 0.496715801
- company_issuance_proceeds
- 0
- holder_cash_received_oku
- 6.488430144
- stock_movements
内容を開く
- 1
内容を開く
- 日付
2030-04-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4275751654
- company_cash_oku
- 0.638591507
- old_cohort_cash_oku
- 0.606768598
- price_gbp
- 141.90922
- issued_m_after
- 122.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 110.8864416918
- 2
内容を開く
- 日付
2030-05-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.2483579
- old_shareholder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 110.8864416918
- 3
内容を開く
- 日付
2030-09-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.42593278
- company_cash_oku
- 0.63185477
- old_cohort_cash_oku
- 0.598061464
- price_gbp
- 140.41217
- issued_m_after
- 122.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 110.4605089118
- 4
内容を開く
- 日付
2030-10-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.2483579
- old_shareholder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 110.4605089118
- equity_clean_surplus_component_oku
内容を開く
- ni
- 6.924527116
- sbc_credit
- 0.478064817
- oci
- 0.04
- tax_equity
- 0
- corporate_buy
- 0
- esot_buy
- 1.270446277
- employee_options
- 0.496715801
- outside_issuance
- 0
- dividends_declared
- 5.596079474
- debt_bridge_cash_component_oku
内容を開く
- operational_fcf_ex_esot_and_options
- 6.363336028
- dividends_paid
- 5.596079474
- corporate_buybacks
- 0
- esot_buys
- 1.270446277
- employee_options
- 0.496715801
- outside_issuance
- 0
- nci_dividends
- 0
- bridge_check
内容を開く
- effective_float_error_m
- 0
- parent_equity_error_oku
- 0
- net_debt_error_oku
- -0
- unpaid_dividend_liability_oku
- 0
- dated_share_equity_snapshots
内容を開く
- 1
内容を開く
- 日付
2030-04-11
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 111.314016857
- old_fraction_of_effective
- 0.9501670343
- 親会社持分（億）
- 26.50682115
- net_debt_ex_lease_oku
- 2.21489858
- dividend_payable_oku
- 0
- 2
内容を開く
- 日付
2030-04-18
- event
esot_purchase
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 110.886441692
- old_fraction_of_effective
- 0.9501670343
- 親会社持分（億）
- 26.01135641
- net_debt_ex_lease_oku
- 2.73111824
- dividend_payable_oku
- 0
- 3
内容を開く
- 日付
2030-04-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 110.886441692
- old_fraction_of_effective
- 0.9501670343
- 親会社持分（億）
- 26.1340365
- net_debt_ex_lease_oku
- 2.62622808
- dividend_payable_oku
- 0
- 4
内容を開く
- 日付
2030-05-01
- event
esot_delivery
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.886441692
- old_fraction_of_effective
- 0.9465172888
- 親会社持分（億）
- 26.52552117
- net_debt_ex_lease_oku
- 2.25549834
- dividend_payable_oku
- 0
- 5
内容を開く
- 日付
2030-06-27
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.886441692
- old_fraction_of_effective
- 0.9465172888
- 親会社持分（億）
- 27.69098199
- net_debt_ex_lease_oku
- 1.25904187
- dividend_payable_oku
- 0
- 6
内容を開く
- 日付
2030-06-27
- event
dividend_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.886441692
- old_fraction_of_effective
- 0.9465172888
- 親会社持分（億）
- 25.72165789
- net_debt_ex_lease_oku
- 1.25904187
- dividend_payable_oku
- 1.9693241
- 7
内容を開く
- 日付
2030-07-04
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.886441692
- old_fraction_of_effective
- 0.9465172888
- 親会社持分（億）
- 25.86478466
- net_debt_ex_lease_oku
- 1.13667002
- dividend_payable_oku
- 1.9693241
- 8
内容を開く
- 日付
2030-08-05
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.886441692
- old_fraction_of_effective
- 0.9465172888
- 親会社持分（億）
- 26.51907845
- net_debt_ex_lease_oku
- 2.54657997
- dividend_payable_oku
- 0
- 9
内容を開く
- 日付
2030-09-11
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.886441692
- old_fraction_of_effective
- 0.9465172888
- 親会社持分（億）
- 27.27560566
- net_debt_ex_lease_oku
- 1.89975735
- dividend_payable_oku
- 0
- 10
内容を開く
- 日付
2030-09-18
- event
esot_purchase
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 110.460508912
- old_fraction_of_effective
- 0.9465172888
- 親会社持分（億）
- 26.78687765
- net_debt_ex_lease_oku
- 2.40924028
- dividend_payable_oku
- 0
- 11
内容を開く
- 日付
2030-09-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 110.460508912
- old_fraction_of_effective
- 0.9465172888
- 親会社持分（億）
- 26.90955774
- net_debt_ex_lease_oku
- 2.30435012
- dividend_payable_oku
- 0
- 12
内容を開く
- 日付
2030-10-01
- event
esot_delivery
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.460508912
- old_fraction_of_effective
- 0.9428815626
- 親会社持分（億）
- 27.30104241
- net_debt_ex_lease_oku
- 1.93362037
- dividend_payable_oku
- 0
- 13
内容を開く
- 日付
2030-11-28
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.460508912
- old_fraction_of_effective
- 0.9428815626
- 親会社持分（億）
- 28.48694991
- net_debt_ex_lease_oku
- 0.91968222
- dividend_payable_oku
- 0
- 14
内容を開く
- 日付
2030-11-28
- event
dividend_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.460508912
- old_fraction_of_effective
- 0.9428815626
- 親会社持分（億）
- 27.51182354
- net_debt_ex_lease_oku
- 0.91968222
- dividend_payable_oku
- 0.97512638
- 15
内容を開く
- 日付
2030-12-05
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.460508912
- old_fraction_of_effective
- 0.9428815626
- 親会社持分（億）
- 27.65495031
- net_debt_ex_lease_oku
- 0.79731037
- dividend_payable_oku
- 0.97512638
- 16
内容を開く
- 日付
2031-01-03
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.460508912
- old_fraction_of_effective
- 0.9428815626
- 親会社持分（億）
- 28.24790406
- net_debt_ex_lease_oku
- 0.29034129
- dividend_payable_oku
- 0.97512638
- 17
内容を開く
- 日付
2031-01-03
- event
special_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.460508912
- old_fraction_of_effective
- 0.9428815626
- 親会社持分（億）
- 25.59627506
- net_debt_ex_lease_oku
- 0.29034129
- dividend_payable_oku
- 3.62675537
- 18
内容を開く
- 日付
2031-01-06
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.460508912
- old_fraction_of_effective
- 0.9428815626
- 親会社持分（億）
- 25.65761511
- net_debt_ex_lease_oku
- 1.21302259
- dividend_payable_oku
- 2.65162899
- 19
内容を開く
- 日付
2031-01-10
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.460508912
- old_fraction_of_effective
- 0.9428815626
- 親会社持分（億）
- 25.73940183
- net_debt_ex_lease_oku
- 1.14309582
- dividend_payable_oku
- 2.65162899
- 20
内容を開く
- 日付
2031-01-20
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.460508912
- old_fraction_of_effective
- 0.9428815626
- 親会社持分（億）
- 25.94386864
- net_debt_ex_lease_oku
- 3.61990789
- dividend_payable_oku
- 0
- 6
内容を開く
- 対象年度
- 2032
- period_kind
full_fiscal_year
- 開始日
2031-01-26
- 終了日
2032-01-31
- fiscal_year_reported_start
2031-01-26
- fiscal_year_reported_end
2032-01-31
- period_days
- 371
- fiscal_year_days
- 371
- fraction_of_fy_days
- 1
- 状態
forecast
- 売上高
- 68.663772381
- segment_revenue_ifrs_oku
内容を開く
- retail_stores
- 15.523172396
- online_uk
- 25.963639178
- online_international
- 16.203722859
- next_finance_interest
- 2.811193678
- investments_total_platform
- 7.084875872
- other_business
- 1.077168398
- ifrs_operating_profit_oku
- 9.333087257
- finance_income_oku
- 0.054174072
- finance_costs_gross_oku
- 0.645515579
- net_finance_expense_oku
- 0.591341507
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 8.74174575
- ifrs_pbt_bridge_residual_oku
- -0
- ifrs_parent_profit_bridge_residual_oku
- -0
- period_effective_tax_rate
- 0.265
- tax_rate_numerator
IFRS_period_tax_expense
- net_finance_expense_sign
positive_cost_subtracted
- income_tax_oku
- 2.316562624
- nci_profit_oku
- 0.083997785
- parent_attributable_profit_sbc_expensed_oku
- 6.341185341
- sbc_expense_already_in_profit_oku
- 0.489060308
- sbc_equity_credit_oku
- 0.489060308
- dep_amort_rou_oku
- 3.079173823
- capex_oku
- 2.657862106
- lease_principal_cash_oku
- 1.700263401
- working_capital_including_finance_credit_cash_use_oku
- -0.275027953
- acquisitions_and_other_investment_oku
- 0
- OCI_to_parent_equity_oku
- 0.04
- company_issued_shares_begin_m
- 122.656811
- company_issued_shares_end_m
- 122.656811
- esot_shares_begin_m
- 5.50476
- esot_shares_end_m
- 5.50476
- economic_outstanding_begin_m
- 117.152051
- economic_outstanding_end_m
- 117.152051
- old_holder_cohort_shares_begin_m
- 110.460508912
- old_holder_cohort_shares_end_m
- 109.613545298
- old_holder_fraction_of_economic_float_end
- 0.935651952844
- parent_equity_begin_oku
- 26.04610205
- parent_equity_end_oku
- 27.083713597
- nci_equity_begin_oku
- 1.688105039
- nci_equity_end_oku
- 1.772102825
- net_debt_excluding_leases_begin_oku
- 3.532499429
- net_debt_excluding_leases_end_oku
- 3.538811612
- lease_debt_end_oku
- 9.517539388
- finance_credit_customer_receivables_end_oku
- 11.83232323
- company_cash_movements_oku
内容を開く
- old_dividend
- 2.651602431
- old_special
- 2.12990758
- old_corporate_tender
- 0
- old_esot_tender
- 1.165722346
- company_ordinary_dividend
- 2.826672461
- company_special
- 2.276388751
- company_buyback_cancel
- 0
- company_esot_purchase
- 1.238706585
- company_option_proceeds
- 0.509133696
- company_issuance_proceeds
- 0
- holder_cash_received_oku
- 5.947232357
- stock_movements
内容を開く
- 1
内容を開く
- 日付
2031-04-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4242967032
- company_cash_oku
- 0.622637509
- old_cohort_cash_oku
- 0.587073427
- price_gbp
- 138.36389
- issued_m_after
- 122.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 110.0362122086
- 2
内容を開く
- 日付
2031-05-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.254566848
- old_shareholder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 110.0362122086
- 3
内容を開く
- 日付
2031-09-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4226669108
- company_cash_oku
- 0.616069077
- old_cohort_cash_oku
- 0.578648919
- price_gbp
- 136.90424
- issued_m_after
- 122.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 109.6135452978
- 4
内容を開く
- 日付
2031-10-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.254566848
- old_shareholder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 109.6135452978
- equity_clean_surplus_component_oku
内容を開く
- ni
- 6.341185341
- sbc_credit
- 0.489060308
- oci
- 0.04
- tax_equity
- 0
- corporate_buy
- 0
- esot_buy
- 1.238706585
- employee_options
- 0.509133696
- outside_issuance
- 0
- dividends_declared
- 5.103061211
- debt_bridge_cash_component_oku
内容を開く
- operational_fcf_ex_esot_and_options
- 5.826321918
- dividends_paid
- 5.103061211
- corporate_buybacks
- 0
- esot_buys
- 1.238706585
- employee_options
- 0.509133696
- outside_issuance
- 0
- nci_dividends
- 0
- bridge_check
内容を開く
- effective_float_error_m
- 0
- parent_equity_error_oku
- 0
- net_debt_error_oku
- 0
- unpaid_dividend_liability_oku
- 0
- dated_share_equity_snapshots
内容を開く
- 1
内容を開く
- 日付
2031-04-11
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.460508912
- old_fraction_of_effective
- 0.9428815626
- 親会社持分（億）
- 27.45348391
- net_debt_ex_lease_oku
- 2.33896718
- dividend_payable_oku
- 0
- 2
内容を開く
- 日付
2031-04-18
- event
esot_purchase
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 110.036212209
- old_fraction_of_effective
- 0.9428815626
- 親会社持分（億）
- 26.96047368
- net_debt_ex_lease_oku
- 2.85167408
- dividend_payable_oku
- 0
- 3
内容を開く
- 日付
2031-04-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 110.036212209
- old_fraction_of_effective
- 0.9428815626
- 親会社持分（億）
- 27.07158277
- net_debt_ex_lease_oku
- 2.75744785
- dividend_payable_oku
- 0
- 4
内容を開く
- 日付
2031-05-01
- event
esot_delivery
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.036212209
- old_fraction_of_effective
- 0.9392598019
- 親会社持分（億）
- 27.45577689
- net_debt_ex_lease_oku
- 2.3929504
- dividend_payable_oku
- 0
- 5
内容を開く
- 日付
2031-06-26
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.036212209
- old_fraction_of_effective
- 0.9392598019
- 親会社持分（億）
- 28.4927951
- net_debt_ex_lease_oku
- 1.51350558
- dividend_payable_oku
- 0
- 6
内容を開く
- 日付
2031-06-26
- event
dividend_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.036212209
- old_fraction_of_effective
- 0.9392598019
- 親会社持分（億）
- 26.60224397
- net_debt_ex_lease_oku
- 1.51350558
- dividend_payable_oku
- 1.89055114
- 7
内容を開く
- 日付
2031-07-03
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.036212209
- old_fraction_of_effective
- 0.9392598019
- 親会社持分（億）
- 26.73187124
- net_debt_ex_lease_oku
- 1.40357498
- dividend_payable_oku
- 1.89055114
- 8
内容を開く
- 日付
2031-08-04
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.036212209
- old_fraction_of_effective
- 0.9392598019
- 親会社持分（億）
- 27.32445308
- net_debt_ex_lease_oku
- 2.79158622
- dividend_payable_oku
- 0
- 9
内容を開く
- 日付
2031-09-11
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 110.036212209
- old_fraction_of_effective
- 0.9392598019
- 親会社持分（億）
- 28.02814401
- net_debt_ex_lease_oku
- 2.1948201
- dividend_payable_oku
- 0
- 10
内容を開く
- 日付
2031-09-18
- event
esot_purchase
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 109.613545298
- old_fraction_of_effective
- 0.9392598019
- 親会社持分（億）
- 27.54170221
- net_debt_ex_lease_oku
- 2.70095857
- dividend_payable_oku
- 0
- 11
内容を開く
- 日付
2031-09-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 109.613545298
- old_fraction_of_effective
- 0.9392598019
- 親会社持分（億）
- 27.6528113
- net_debt_ex_lease_oku
- 2.60673234
- dividend_payable_oku
- 0
- 12
内容を開く
- 日付
2031-10-01
- event
esot_delivery
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.613545298
- old_fraction_of_effective
- 0.9356519528
- 親会社持分（億）
- 28.03700542
- net_debt_ex_lease_oku
- 2.24223489
- dividend_payable_oku
- 0
- 13
内容を開く
- 日付
2031-11-27
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.613545298
- old_fraction_of_effective
- 0.9356519528
- 親会社持分（億）
- 29.09254182
- net_debt_ex_lease_oku
- 1.3470857
- dividend_payable_oku
- 0
- 14
内容を開く
- 日付
2031-11-27
- event
dividend_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.613545298
- old_fraction_of_effective
- 0.9356519528
- 親会社持分（億）
- 28.1564205
- net_debt_ex_lease_oku
- 1.3470857
- dividend_payable_oku
- 0.93612132
- 15
内容を開く
- 日付
2031-12-04
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.613545298
- old_fraction_of_effective
- 0.9356519528
- 親会社持分（億）
- 28.28604777
- net_debt_ex_lease_oku
- 1.2371551
- dividend_payable_oku
- 0.93612132
- 16
内容を開く
- 日付
2032-01-03
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.613545298
- old_fraction_of_effective
- 0.9356519528
- 親会社持分（億）
- 28.84159324
- net_debt_ex_lease_oku
- 0.76602395
- dividend_payable_oku
- 0.93612132
- 17
内容を開く
- 日付
2032-01-03
- event
special_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.613545298
- old_fraction_of_effective
- 0.9356519528
- 親会社持分（億）
- 26.56520449
- net_debt_ex_lease_oku
- 0.76602395
- dividend_payable_oku
- 3.21251007
- 18
内容を開く
- 日付
2032-01-05
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.613545298
- old_fraction_of_effective
- 0.9356519528
- 親会社持分（億）
- 26.60224086
- net_debt_ex_lease_oku
- 1.67073653
- dividend_payable_oku
- 2.27638875
- 19
内容を開く
- 日付
2032-01-10
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.613545298
- old_fraction_of_effective
- 0.9356519528
- 親会社持分（億）
- 26.69483177
- net_debt_ex_lease_oku
- 1.59221467
- dividend_payable_oku
- 2.27638875
- 20
内容を開く
- 日付
2032-01-20
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.613545298
- old_fraction_of_effective
- 0.9356519528
- 親会社持分（億）
- 26.88001359
- net_debt_ex_lease_oku
- 3.7115597
- dividend_payable_oku
- 0
- 7
内容を開く
- 対象年度
- 2033
- period_kind
full_fiscal_year
- 開始日
2032-02-01
- 終了日
2033-01-29
- fiscal_year_reported_start
2032-02-01
- fiscal_year_reported_end
2033-01-29
- period_days
- 364
- fiscal_year_days
- 364
- fraction_of_fy_days
- 1
- 状態
forecast
- 売上高
- 67.693785495
- segment_revenue_ifrs_oku
内容を開く
- retail_stores
- 14.979861362
- online_uk
- 25.678039147
- online_international
- 16.203722859
- next_finance_interest
- 2.754969804
- investments_total_platform
- 7.014027113
- other_business
- 1.063165209
- ifrs_operating_profit_oku
- 8.542506022
- finance_income_oku
- 0.05402014
- finance_costs_gross_oku
- 0.641737423
- net_finance_expense_oku
- 0.587717283
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 7.954788739
- ifrs_pbt_bridge_residual_oku
- 0
- ifrs_parent_profit_bridge_residual_oku
- -0
- period_effective_tax_rate
- 0.265
- tax_rate_numerator
IFRS_period_tax_expense
- net_finance_expense_sign
positive_cost_subtracted
- income_tax_oku
- 2.108019016
- nci_profit_oku
- 0.076882554
- parent_attributable_profit_sbc_expensed_oku
- 5.769887169
- sbc_expense_already_in_profit_oku
- 0.500308695
- sbc_equity_credit_oku
- 0.500308695
- dep_amort_rou_oku
- 3.055173185
- capex_oku
- 2.363893519
- lease_principal_cash_oku
- 1.680989291
- working_capital_including_finance_credit_cash_use_oku
- -0.275879279
- acquisitions_and_other_investment_oku
- 0
- OCI_to_parent_equity_oku
- 0.04
- company_issued_shares_begin_m
- 122.656811
- company_issued_shares_end_m
- 122.656811
- esot_shares_begin_m
- 5.50476
- esot_shares_end_m
- 5.50476
- economic_outstanding_begin_m
- 117.152051
- economic_outstanding_end_m
- 117.152051
- old_holder_cohort_shares_begin_m
- 109.613545298
- old_holder_cohort_shares_end_m
- 108.773075836
- old_holder_fraction_of_economic_float_end
- 0.928477776595
- parent_equity_begin_oku
- 27.083713597
- parent_equity_end_oku
- 27.831389885
- nci_equity_begin_oku
- 1.772102825
- nci_equity_end_oku
- 1.848985379
- net_debt_excluding_leases_begin_oku
- 3.538811612
- net_debt_excluding_leases_end_oku
- 3.54496567
- lease_debt_end_oku
- 9.416356163
- finance_credit_customer_receivables_end_oku
- 11.595676766
- company_cash_movements_oku
内容を開く
- old_dividend
- 2.526020242
- old_special
- 2.008390202
- old_corporate_tender
- 0
- old_esot_tender
- 1.127805854
- company_ordinary_dividend
- 2.713605562
- company_special
- 2.163099917
- company_buyback_cancel
- 0
- company_esot_purchase
- 1.207676135
- company_option_proceeds
- 0.521862038
- company_issuance_proceeds
- 0
- holder_cash_received_oku
- 5.662216297
- stock_movements
内容を開く
- 1
内容を開く
- 日付
2032-04-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4210433788
- company_cash_oku
- 0.607040012
- old_cohort_cash_oku
- 0.567978172
- price_gbp
- 134.89778
- issued_m_after
- 122.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 109.192501919
- 2
内容を開く
- 日付
2032-05-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.260931019
- old_shareholder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 109.192501919
- 3
内容を開く
- 日付
2032-09-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.419426083
- company_cash_oku
- 0.600636124
- old_cohort_cash_oku
- 0.559827681
- price_gbp
- 133.47469
- issued_m_after
- 122.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 108.773075836
- 4
内容を開く
- 日付
2032-10-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.260931019
- old_shareholder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 108.773075836
- equity_clean_surplus_component_oku
内容を開く
- ni
- 5.769887169
- sbc_credit
- 0.500308695
- oci
- 0.04
- tax_equity
- 0
- corporate_buy
- 0
- esot_buy
- 1.207676135
- employee_options
- 0.521862038
- outside_issuance
- 0
- dividends_declared
- 4.876705479
- debt_bridge_cash_component_oku
内容を開く
- operational_fcf_ex_esot_and_options
- 5.556365518
- dividends_paid
- 4.876705479
- corporate_buybacks
- 0
- esot_buys
- 1.207676135
- employee_options
- 0.521862038
- outside_issuance
- 0
- nci_dividends
- 0
- bridge_check
内容を開く
- effective_float_error_m
- 0
- parent_equity_error_oku
- 0
- net_debt_error_oku
- -0
- unpaid_dividend_liability_oku
- 0
- dated_share_equity_snapshots
内容を開く
- 1
内容を開く
- 日付
2032-04-11
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.613545298
- old_fraction_of_effective
- 0.9356519528
- 親会社持分（億）
- 28.3145485
- net_debt_ex_lease_oku
- 2.45501504
- dividend_payable_oku
- 0
- 2
内容を開く
- 日付
2032-04-18
- event
esot_purchase
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 109.192501919
- old_fraction_of_effective
- 0.9356519528
- 親会社持分（億）
- 27.82885841
- net_debt_ex_lease_oku
- 2.95520187
- dividend_payable_oku
- 0
- 3
内容を開く
- 日付
2032-04-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 109.192501919
- old_fraction_of_effective
- 0.9356519528
- 親会社持分（億）
- 27.93287263
- net_debt_ex_lease_oku
- 2.86361343
- dividend_payable_oku
- 0
- 4
内容を開く
- 日付
2032-05-01
- event
esot_delivery
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.192501919
- old_fraction_of_effective
- 0.9320579622
- 親会社持分（億）
- 28.31515357
- net_debt_ex_lease_oku
- 2.49582922
- dividend_payable_oku
- 0
- 5
内容を開く
- 日付
2032-06-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.192501919
- old_fraction_of_effective
- 0.9320579622
- 親会社持分（億）
- 29.25128153
- net_debt_ex_lease_oku
- 1.67153324
- dividend_payable_oku
- 0
- 6
内容を開く
- 日付
2032-06-24
- event
dividend_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.192501919
- old_fraction_of_effective
- 0.9320579622
- 親会社持分（億）
- 27.43635244
- net_debt_ex_lease_oku
- 1.67153324
- dividend_payable_oku
- 1.81492909
- 7
内容を開く
- 日付
2032-07-01
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.192501919
- old_fraction_of_effective
- 0.9320579622
- 親会社持分（億）
- 27.55770236
- net_debt_ex_lease_oku
- 1.56468006
- dividend_payable_oku
- 1.81492909
- 8
内容を開く
- 日付
2032-08-02
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.192501919
- old_fraction_of_effective
- 0.9320579622
- 親会社持分（億）
- 28.11244485
- net_debt_ex_lease_oku
- 2.89113746
- dividend_payable_oku
- 0
- 9
内容を開く
- 日付
2032-09-11
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 109.192501919
- old_fraction_of_effective
- 0.9320579622
- 親会社持分（億）
- 28.80587297
- net_debt_ex_lease_oku
- 2.28054784
- dividend_payable_oku
- 0
- 10
内容を開く
- 日付
2032-09-18
- event
esot_purchase
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 108.773075836
- old_fraction_of_effective
- 0.9320579622
- 親会社持分（億）
- 28.32658676
- net_debt_ex_lease_oku
- 2.77433078
- dividend_payable_oku
- 0
- 11
内容を開く
- 日付
2032-09-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 108.773075836
- old_fraction_of_effective
- 0.9320579622
- 親会社持分（億）
- 28.43060098
- net_debt_ex_lease_oku
- 2.68274234
- dividend_payable_oku
- 0
- 12
内容を開く
- 日付
2032-10-01
- event
esot_delivery
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.773075836
- old_fraction_of_effective
- 0.9284777766
- 親会社持分（億）
- 28.81288192
- net_debt_ex_lease_oku
- 2.31495814
- dividend_payable_oku
- 0
- 13
内容を開く
- 日付
2032-11-25
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.773075836
- old_fraction_of_effective
- 0.9284777766
- 親会社持分（億）
- 29.76634558
- net_debt_ex_lease_oku
- 1.47539741
- dividend_payable_oku
- 0
- 14
内容を開く
- 日付
2032-11-25
- event
dividend_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.773075836
- old_fraction_of_effective
- 0.9284777766
- 親会社持分（億）
- 28.86766911
- net_debt_ex_lease_oku
- 1.47539741
- dividend_payable_oku
- 0.89867647
- 15
内容を開く
- 日付
2032-12-02
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.773075836
- old_fraction_of_effective
- 0.9284777766
- 親会社持分（億）
- 28.98901903
- net_debt_ex_lease_oku
- 1.36854423
- dividend_payable_oku
- 0.89867647
- 16
内容を開く
- 日付
2033-01-03
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.773075836
- old_fraction_of_effective
- 0.9284777766
- 親会社持分（億）
- 29.54376153
- net_debt_ex_lease_oku
- 0.88007254
- dividend_payable_oku
- 0.89867647
- 17
内容を開く
- 日付
2033-01-03
- event
special_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.773075836
- old_fraction_of_effective
- 0.9284777766
- 親会社持分（億）
- 27.38066161
- net_debt_ex_lease_oku
- 0.88007254
- dividend_payable_oku
- 3.06177639
- 18
内容を開く
- 日付
2033-01-03
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.773075836
- old_fraction_of_effective
- 0.9284777766
- 親会社持分（億）
- 27.38066161
- net_debt_ex_lease_oku
- 1.778749
- dividend_payable_oku
- 2.16309992
- 19
内容を開く
- 日付
2033-01-10
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.773075836
- old_fraction_of_effective
- 0.9284777766
- 親会社持分（億）
- 27.50201153
- net_debt_ex_lease_oku
- 1.67189582
- dividend_payable_oku
- 2.16309992
- 20
内容を開く
- 日付
2033-01-20
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.773075836
- old_fraction_of_effective
- 0.9284777766
- 親会社持分（億）
- 27.67536856
- net_debt_ex_lease_oku
- 3.68234833
- dividend_payable_oku
- 0
- 8
内容を開く
- 対象年度
- 2034
- period_kind
full_fiscal_year
- 開始日
2033-01-30
- 終了日
2034-01-28
- fiscal_year_reported_start
2033-01-30
- fiscal_year_reported_end
2034-01-28
- period_days
- 364
- fiscal_year_days
- 364
- fraction_of_fy_days
- 1
- 状態
forecast
- 売上高
- 66.707461794
- segment_revenue_ifrs_oku
内容を開く
- retail_stores
- 14.455566215
- online_uk
- 25.395580716
- online_international
- 16.163213552
- next_finance_interest
- 2.699870408
- investments_total_platform
- 6.943886842
- other_business
- 1.049344061
- ifrs_operating_profit_oku
- 7.76890028
- finance_income_oku
- 0.053861796
- finance_costs_gross_oku
- 0.637988742
- net_finance_expense_oku
- 0.584126946
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 7.184773334
- ifrs_pbt_bridge_residual_oku
- 0
- ifrs_parent_profit_bridge_residual_oku
- 0
- period_effective_tax_rate
- 0.265
- tax_rate_numerator
IFRS_period_tax_expense
- net_finance_expense_sign
positive_cost_subtracted
- income_tax_oku
- 1.903964934
- nci_profit_oku
- 0.069920103
- parent_attributable_profit_sbc_expensed_oku
- 5.210888298
- sbc_expense_already_in_profit_oku
- 0.511815795
- sbc_equity_credit_oku
- 0.511815795
- dep_amort_rou_oku
- 3.030609094
- capex_oku
- 2.0694507
- lease_principal_cash_oku
- 1.661933672
- working_capital_including_finance_credit_cash_use_oku
- -0.276777804
- acquisitions_and_other_investment_oku
- 0
- OCI_to_parent_equity_oku
- 0.04
- company_issued_shares_begin_m
- 122.656811
- company_issued_shares_end_m
- 122.656811
- esot_shares_begin_m
- 5.50476
- esot_shares_end_m
- 5.50476
- economic_outstanding_begin_m
- 117.152051
- economic_outstanding_end_m
- 117.152051
- old_holder_cohort_shares_begin_m
- 108.773075836
- old_holder_cohort_shares_end_m
- 107.939050732
- old_holder_fraction_of_economic_float_end
- 0.92135860884
- parent_equity_begin_oku
- 27.831389885
- parent_equity_end_oku
- 28.289387049
- nci_equity_begin_oku
- 1.848985379
- nci_equity_end_oku
- 1.918905481
- net_debt_excluding_leases_begin_oku
- 3.54496567
- net_debt_excluding_leases_end_oku
- 3.550965981
- lease_debt_end_oku
- 9.31624864
- finance_credit_customer_receivables_end_oku
- 11.36376323
- company_cash_movements_oku
内容を開く
- old_dividend
- 2.406385734
- old_special
- 1.895280304
- old_corporate_tender
- 0
- old_esot_tender
- 1.091198275
- company_ordinary_dividend
- 2.60506134
- company_special
- 2.057049541
- company_buyback_cancel
- 0
- company_esot_purchase
- 1.177504637
- company_option_proceeds
- 0.534908589
- company_issuance_proceeds
- 0
- holder_cash_received_oku
- 5.392864313
- stock_movements
内容を開く
- 1
内容を開く
- 日付
2033-04-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4178149995
- company_cash_oku
- 0.591874268
- old_cohort_cash_oku
- 0.549542104
- price_gbp
- 131.52762
- issued_m_after
- 122.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 108.3552608366
- 2
内容を開く
- 日付
2033-05-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.267454295
- old_shareholder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 108.3552608366
- 3
内容を開く
- 日付
2033-09-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4162101044
- company_cash_oku
- 0.585630369
- old_cohort_cash_oku
- 0.541656171
- price_gbp
- 130.14008
- issued_m_after
- 122.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 107.9390507322
- 4
内容を開く
- 日付
2033-10-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.267454295
- old_shareholder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 107.9390507322
- equity_clean_surplus_component_oku
内容を開く
- ni
- 5.210888298
- sbc_credit
- 0.511815795
- oci
- 0.04
- tax_equity
- 0
- corporate_buy
- 0
- esot_buy
- 1.177504637
- employee_options
- 0.534908589
- outside_issuance
- 0
- dividends_declared
- 4.662110881
- debt_bridge_cash_component_oku
内容を開く
- operational_fcf_ex_esot_and_options
- 5.298706618
- dividends_paid
- 4.662110881
- corporate_buybacks
- 0
- esot_buys
- 1.177504637
- employee_options
- 0.534908589
- outside_issuance
- 0
- nci_dividends
- 0
- bridge_check
内容を開く
- effective_float_error_m
- 0
- parent_equity_error_oku
- 0
- net_debt_error_oku
- -0
- unpaid_dividend_liability_oku
- 0
- dated_share_equity_snapshots
内容を開く
- 1
内容を開く
- 日付
2033-04-11
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.773075836
- old_fraction_of_effective
- 0.9284777766
- 親会社持分（億）
- 28.97126542
- net_debt_ex_lease_oku
- 2.49686986
- dividend_payable_oku
- 0
- 2
内容を開く
- 日付
2033-04-18
- event
esot_purchase
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 108.355260837
- old_fraction_of_effective
- 0.9284777766
- 親会社持分（億）
- 28.49021238
- net_debt_ex_lease_oku
- 2.98684592
- dividend_payable_oku
- 0
- 3
内容を開く
- 日付
2033-04-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 108.355260837
- old_fraction_of_effective
- 0.9284777766
- 親会社持分（億）
- 28.58520201
- net_debt_ex_lease_oku
- 2.8995046
- dividend_payable_oku
- 0
- 4
内容を開く
- 日付
2033-05-01
- event
esot_delivery
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.355260837
- old_fraction_of_effective
- 0.9249113431
- 親会社持分（億）
- 28.96347754
- net_debt_ex_lease_oku
- 2.5301521
- dividend_payable_oku
- 0
- 5
内容を開く
- 日付
2033-06-30
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.355260837
- old_fraction_of_effective
- 0.9249113431
- 親会社持分（億）
- 29.91337382
- net_debt_ex_lease_oku
- 1.65673892
- dividend_payable_oku
- 0
- 6
内容を開く
- 日付
2033-06-30
- event
dividend_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.355260837
- old_fraction_of_effective
- 0.9249113431
- 親会社持分（億）
- 28.17104189
- net_debt_ex_lease_oku
- 1.65673892
- dividend_payable_oku
- 1.74233193
- 7
内容を開く
- 日付
2033-07-07
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.355260837
- old_fraction_of_effective
- 0.9249113431
- 親会社持分（億）
- 28.28186312
- net_debt_ex_lease_oku
- 1.55484072
- dividend_payable_oku
- 1.74233193
- 8
内容を開く
- 日付
2033-08-01
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.355260837
- old_fraction_of_effective
- 0.9249113431
- 親会社持分（億）
- 28.67765324
- net_debt_ex_lease_oku
- 2.93325049
- dividend_payable_oku
- 0
- 9
内容を開く
- 日付
2033-09-11
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 108.355260837
- old_fraction_of_effective
- 0.9249113431
- 親会社持分（億）
- 29.32674903
- net_debt_ex_lease_oku
- 2.33641815
- dividend_payable_oku
- 0
- 10
内容を開く
- 日付
2033-09-18
- event
esot_purchase
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 107.939050732
- old_fraction_of_effective
- 0.9249113431
- 親会社持分（億）
- 28.85193989
- net_debt_ex_lease_oku
- 2.82015032
- dividend_payable_oku
- 0
- 11
内容を開く
- 日付
2033-09-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 107.939050732
- old_fraction_of_effective
- 0.9249113431
- 親会社持分（億）
- 28.94692952
- net_debt_ex_lease_oku
- 2.732809
- dividend_payable_oku
- 0
- 12
内容を開く
- 日付
2033-10-01
- event
esot_delivery
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.939050732
- old_fraction_of_effective
- 0.9213586088
- 親会社持分（億）
- 29.32520505
- net_debt_ex_lease_oku
- 2.3634565
- dividend_payable_oku
- 0
- 13
内容を開く
- 日付
2033-11-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.939050732
- old_fraction_of_effective
- 0.9213586088
- 親会社持分（億）
- 30.1801117
- net_debt_ex_lease_oku
- 1.57738464
- dividend_payable_oku
- 0
- 14
内容を開く
- 日付
2033-11-24
- event
dividend_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.939050732
- old_fraction_of_effective
- 0.9213586088
- 親会社持分（億）
- 29.31738229
- net_debt_ex_lease_oku
- 1.57738464
- dividend_payable_oku
- 0.86272941
- 15
内容を開く
- 日付
2033-12-01
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.939050732
- old_fraction_of_effective
- 0.9213586088
- 親会社持分（億）
- 29.42820352
- net_debt_ex_lease_oku
- 1.47548644
- dividend_payable_oku
- 0.86272941
- 16
内容を開く
- 日付
2034-01-02
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.939050732
- old_fraction_of_effective
- 0.9213586088
- 親会社持分（億）
- 29.93481487
- net_debt_ex_lease_oku
- 1.87239548
- dividend_payable_oku
- 0
- 17
内容を開く
- 日付
2034-01-03
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.939050732
- old_fraction_of_effective
- 0.9213586088
- 親会社持分（億）
- 29.95064647
- net_debt_ex_lease_oku
- 1.8578386
- dividend_payable_oku
- 0
- 18
内容を開く
- 日付
2034-01-03
- event
special_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.939050732
- old_fraction_of_effective
- 0.9213586088
- 親会社持分（億）
- 27.89359693
- net_debt_ex_lease_oku
- 1.8578386
- dividend_payable_oku
- 2.05704954
- 19
内容を開く
- 日付
2034-01-10
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.939050732
- old_fraction_of_effective
- 0.9213586088
- 親会社持分（億）
- 28.00441817
- net_debt_ex_lease_oku
- 1.75594039
- dividend_payable_oku
- 2.05704954
- 20
内容を開く
- 日付
2034-01-20
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.939050732
- old_fraction_of_effective
- 0.9213586088
- 親会社持分（億）
- 28.16273421
- net_debt_ex_lease_oku
- 3.66742107
- dividend_payable_oku
- 0
- 9
内容を開く
- 対象年度
- 2035
- period_kind
full_fiscal_year
- 開始日
2034-01-29
- 終了日
2035-01-27
- fiscal_year_reported_start
2034-01-29
- fiscal_year_reported_end
2035-01-27
- period_days
- 364
- fiscal_year_days
- 364
- fraction_of_fy_days
- 1
- 状態
forecast
- 売上高
- 65.704271772
- segment_revenue_ifrs_oku
内容を開く
- retail_stores
- 13.949621397
- online_uk
- 25.116229328
- online_international
- 16.082397484
- next_finance_interest
- 2.645873
- investments_total_platform
- 6.874447973
- other_business
- 1.035702589
- ifrs_operating_profit_oku
- 7.012690444
- finance_income_oku
- 0.053698811
- finance_costs_gross_oku
- 0.634269086
- net_finance_expense_oku
- 0.580570275
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 6.432120169
- ifrs_pbt_bridge_residual_oku
- -0
- ifrs_parent_profit_bridge_residual_oku
- -0
- period_effective_tax_rate
- 0.265
- tax_rate_numerator
IFRS_period_tax_expense
- net_finance_expense_sign
positive_cost_subtracted
- income_tax_oku
- 1.704511845
- nci_profit_oku
- 0.063114214
- parent_attributable_profit_sbc_expensed_oku
- 4.66449411
- sbc_expense_already_in_profit_oku
- 0.523587558
- sbc_equity_credit_oku
- 0.523587558
- dep_amort_rou_oku
- 3.005456708
- capex_oku
- 2.044515639
- lease_principal_cash_oku
- 1.643094066
- working_capital_including_finance_credit_cash_use_oku
- -0.277705451
- acquisitions_and_other_investment_oku
- 0
- OCI_to_parent_equity_oku
- 0.04
- company_issued_shares_begin_m
- 122.656811
- company_issued_shares_end_m
- 122.656811
- esot_shares_begin_m
- 5.50476
- esot_shares_end_m
- 5.50476
- economic_outstanding_begin_m
- 117.152051
- economic_outstanding_end_m
- 117.152051
- old_holder_cohort_shares_begin_m
- 107.939050732
- old_holder_cohort_shares_end_m
- 107.111420574
- old_holder_fraction_of_economic_float_end
- 0.914294027798
- parent_equity_begin_oku
- 28.289387049
- parent_equity_end_oku
- 28.72798419
- nci_equity_begin_oku
- 1.918905481
- nci_equity_end_oku
- 1.982019695
- net_debt_excluding_leases_begin_oku
- 3.550965981
- net_debt_excluding_leases_end_oku
- 3.556816386
- lease_debt_end_oku
- 9.217205384
- finance_credit_customer_receivables_end_oku
- 11.136487966
- company_cash_movements_oku
内容を開く
- old_dividend
- 2.29241722
- old_special
- 1.544078066
- old_corporate_tender
- 0
- old_esot_tender
- 1.055778947
- company_ordinary_dividend
- 2.500858886
- company_special
- 1.688820028
- company_buyback_cancel
- 0
- company_esot_purchase
- 1.148086916
- company_option_proceeds
- 0.548281304
- company_issuance_proceeds
- 0
- holder_cash_received_oku
- 4.892274233
- stock_movements
内容を開く
- 1
内容を開く
- 日付
2034-04-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.414611374
- company_cash_oku
- 0.577087412
- old_cohort_cash_oku
- 0.531704455
- price_gbp
- 128.24165
- issued_m_after
- 122.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 107.5244393582
- 2
内容を開く
- 日付
2034-05-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.274140652
- old_shareholder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 107.5244393582
- 3
内容を開く
- 日付
2034-09-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4130187845
- company_cash_oku
- 0.570999505
- old_cohort_cash_oku
- 0.524074492
- price_gbp
- 126.88878
- issued_m_after
- 122.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 107.1114205736
- 4
内容を開く
- 日付
2034-10-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.274140652
- old_shareholder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 107.1114205736
- equity_clean_surplus_component_oku
内容を開く
- ni
- 4.66449411
- sbc_credit
- 0.523587558
- oci
- 0.04
- tax_equity
- 0
- corporate_buy
- 0
- esot_buy
- 1.148086916
- employee_options
- 0.548281304
- outside_issuance
- 0
- dividends_declared
- 4.189678914
- debt_bridge_cash_component_oku
内容を開く
- operational_fcf_ex_esot_and_options
- 4.783634122
- dividends_paid
- 4.189678914
- corporate_buybacks
- 0
- esot_buys
- 1.148086916
- employee_options
- 0.548281304
- outside_issuance
- 0
- nci_dividends
- 0
- bridge_check
内容を開く
- effective_float_error_m
- 0
- parent_equity_error_oku
- -0
- net_debt_error_oku
- -0
- unpaid_dividend_liability_oku
- 0
- dated_share_equity_snapshots
内容を開く
- 1
内容を開く
- 日付
2034-04-11
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.939050732
- old_fraction_of_effective
- 0.9213586088
- 親会社持分（億）
- 29.33787595
- net_debt_ex_lease_oku
- 2.59161079
- dividend_payable_oku
- 0
- 2
内容を開く
- 日付
2034-04-18
- event
esot_purchase
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 107.524439358
- old_fraction_of_effective
- 0.9213586088
- 親会社持分（億）
- 28.86132858
- net_debt_ex_lease_oku
- 3.07670523
- dividend_payable_oku
- 0
- 3
内容を開く
- 日付
2034-04-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 107.524439358
- old_fraction_of_effective
- 0.9213586088
- 親会社持分（億）
- 28.94750575
- net_debt_ex_lease_oku
- 2.99785412
- dividend_payable_oku
- 0
- 4
内容を開く
- 日付
2034-05-01
- event
esot_delivery
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.524439358
- old_fraction_of_effective
- 0.9178195212
- 親会社持分（億）
- 29.32218643
- net_debt_ex_lease_oku
- 2.63172051
- dividend_payable_oku
- 0
- 5
内容を開く
- 日付
2034-06-29
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.524439358
- old_fraction_of_effective
- 0.9178195212
- 親会社持分（億）
- 30.16959527
- net_debt_ex_lease_oku
- 1.85635124
- dividend_payable_oku
- 0
- 6
内容を開く
- 日付
2034-06-29
- event
dividend_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.524439358
- old_fraction_of_effective
- 0.9178195212
- 親会社持分（億）
- 28.49695662
- net_debt_ex_lease_oku
- 1.85635124
- dividend_payable_oku
- 1.67263865
- 7
内容を開く
- 日付
2034-07-06
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.524439358
- old_fraction_of_effective
- 0.9178195212
- 親会社持分（億）
- 28.59749665
- net_debt_ex_lease_oku
- 1.76435828
- dividend_payable_oku
- 1.67263865
- 8
内容を開く
- 日付
2034-08-07
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.524439358
- old_fraction_of_effective
- 0.9178195212
- 親会社持分（億）
- 29.05710823
- net_debt_ex_lease_oku
- 3.01645766
- dividend_payable_oku
- 0
- 9
内容を開く
- 日付
2034-09-11
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.524439358
- old_fraction_of_effective
- 0.9178195212
- 親会社持分（億）
- 29.55980839
- net_debt_ex_lease_oku
- 2.55649284
- dividend_payable_oku
- 0
- 10
内容を開く
- 日付
2034-09-18
- event
esot_purchase
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 107.111420574
- old_fraction_of_effective
- 0.9178195212
- 親会社持分（億）
- 29.08934891
- net_debt_ex_lease_oku
- 3.03549939
- dividend_payable_oku
- 0
- 11
内容を開く
- 日付
2034-09-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 107.111420574
- old_fraction_of_effective
- 0.9178195212
- 親会社持分（億）
- 29.17552608
- net_debt_ex_lease_oku
- 2.95664827
- dividend_payable_oku
- 0
- 12
内容を開く
- 日付
2034-10-01
- event
esot_delivery
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.111420574
- old_fraction_of_effective
- 0.9142940278
- 親会社持分（億）
- 29.55020677
- net_debt_ex_lease_oku
- 2.59051466
- dividend_payable_oku
- 0
- 13
内容を開く
- 日付
2034-11-30
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.111420574
- old_fraction_of_effective
- 0.9142940278
- 親会社持分（億）
- 30.41197847
- net_debt_ex_lease_oku
- 1.80200354
- dividend_payable_oku
- 0
- 14
内容を開く
- 日付
2034-11-30
- event
dividend_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.111420574
- old_fraction_of_effective
- 0.9142940278
- 親会社持分（億）
- 29.58375824
- net_debt_ex_lease_oku
- 1.80200354
- dividend_payable_oku
- 0.82822023
- 15
内容を開く
- 日付
2034-12-07
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.111420574
- old_fraction_of_effective
- 0.9142940278
- 親会社持分（億）
- 29.68429827
- net_debt_ex_lease_oku
- 1.71001057
- dividend_payable_oku
- 0.82822023
- 16
内容を開く
- 日付
2035-01-01
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.111420574
- old_fraction_of_effective
- 0.9142940278
- 親会社持分（億）
- 30.04336981
- net_debt_ex_lease_oku
- 2.20968451
- dividend_payable_oku
- 0
- 17
内容を開く
- 日付
2035-01-03
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.111420574
- old_fraction_of_effective
- 0.9142940278
- 親会社持分（億）
- 30.07209554
- net_debt_ex_lease_oku
- 2.1834008
- dividend_payable_oku
- 0
- 18
内容を開く
- 日付
2035-01-03
- event
special_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.111420574
- old_fraction_of_effective
- 0.9142940278
- 親会社持分（億）
- 28.38327551
- net_debt_ex_lease_oku
- 2.1834008
- dividend_payable_oku
- 1.68882003
- 19
内容を開く
- 日付
2035-01-10
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.111420574
- old_fraction_of_effective
- 0.9142940278
- 親会社持分（億）
- 28.48381554
- net_debt_ex_lease_oku
- 2.09140784
- dividend_payable_oku
- 1.68882003
- 20
内容を開く
- 日付
2035-01-20
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.111420574
- old_fraction_of_effective
- 0.9142940278
- 親会社持分（億）
- 28.62744416
- net_debt_ex_lease_oku
- 3.64880935
- dividend_payable_oku
- 0
- 10
内容を開く
- 対象年度
- 2036
- period_kind
full_fiscal_year
- 開始日
2035-01-28
- 終了日
2036-01-26
- fiscal_year_reported_start
2035-01-28
- fiscal_year_reported_end
2036-01-26
- period_days
- 364
- fiscal_year_days
- 364
- fraction_of_fy_days
- 1
- 状態
forecast
- 売上高
- 64.684012446
- segment_revenue_ifrs_oku
内容を開く
- retail_stores
- 13.461384648
- online_uk
- 24.839950806
- online_international
- 15.961779503
- next_finance_interest
- 2.59295554
- investments_total_platform
- 6.805703494
- other_business
- 1.022238455
- ifrs_operating_profit_oku
- 6.274349207
- finance_income_oku
- 0.053530998
- finance_costs_gross_oku
- 0.630578022
- net_finance_expense_oku
- 0.577047024
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 5.697302183
- ifrs_pbt_bridge_residual_oku
- 0
- ifrs_parent_profit_bridge_residual_oku
- 0
- period_effective_tax_rate
- 0.265
- tax_rate_numerator
IFRS_period_tax_expense
- net_finance_expense_sign
positive_cost_subtracted
- income_tax_oku
- 1.509785079
- nci_profit_oku
- 0.056469143
- parent_attributable_profit_sbc_expensed_oku
- 4.131047962
- sbc_expense_already_in_profit_oku
- 0.535630072
- sbc_equity_credit_oku
- 0.535630072
- dep_amort_rou_oku
- 2.979698462
- capex_oku
- 2.019078078
- lease_principal_cash_oku
- 1.624468026
- working_capital_including_finance_credit_cash_use_oku
- -0.278644263
- acquisitions_and_other_investment_oku
- 0
- OCI_to_parent_equity_oku
- 0.04
- company_issued_shares_begin_m
- 122.656811
- company_issued_shares_end_m
- 122.656811
- esot_shares_begin_m
- 5.50476
- esot_shares_end_m
- 5.50476
- economic_outstanding_begin_m
- 117.152051
- economic_outstanding_end_m
- 117.152051
- old_holder_cohort_shares_begin_m
- 107.111420574
- old_holder_cohort_shares_end_m
- 106.290136327
- old_holder_fraction_of_economic_float_end
- 0.907283614922
- parent_equity_begin_oku
- 28.72798419
- parent_equity_end_oku
- 29.147483326
- nci_equity_begin_oku
- 1.982019695
- nci_equity_end_oku
- 2.038488838
- net_debt_excluding_leases_begin_oku
- 3.556816386
- net_debt_excluding_leases_end_oku
- 3.562520629
- lease_debt_end_oku
- 9.11921508
- finance_credit_customer_receivables_end_oku
- 10.913758206
- company_cash_movements_oku
内容を開く
- old_dividend
- 2.183846354
- old_special
- 1.205724183
- old_corporate_tender
- 0
- old_esot_tender
- 1.021509298
- company_ordinary_dividend
- 2.400824531
- company_special
- 1.328938563
- company_buyback_cancel
- 0
- company_esot_purchase
- 1.119404141
- company_option_proceeds
- 0.561988336
- company_issuance_proceeds
- 0
- holder_cash_received_oku
- 4.411079835
- stock_movements
内容を開く
- 1
内容を開く
- 日付
2035-04-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4114323125
- company_cash_oku
- 0.562669977
- old_cohort_cash_oku
- 0.514445799
- price_gbp
- 125.03777
- issued_m_after
- 122.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 106.6999882611
- 2
内容を開く
- 日付
2035-05-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.280994168
- old_shareholder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 106.6999882611
- 3
内容を開く
- 日付
2035-09-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4098519344
- company_cash_oku
- 0.556734165
- old_cohort_cash_oku
- 0.507063498
- price_gbp
- 123.7187
- issued_m_after
- 122.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 106.2901363268
- 4
内容を開く
- 日付
2035-10-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.280994168
- old_shareholder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 106.2901363268
- equity_clean_surplus_component_oku
内容を開く
- ni
- 4.131047962
- sbc_credit
- 0.535630072
- oci
- 0.04
- tax_equity
- 0
- corporate_buy
- 0
- esot_buy
- 1.119404141
- employee_options
- 0.561988336
- outside_issuance
- 0
- dividends_declared
- 3.729763093
- debt_bridge_cash_component_oku
内容を開く
- operational_fcf_ex_esot_and_options
- 4.281474655
- dividends_paid
- 3.729763093
- corporate_buybacks
- 0
- esot_buys
- 1.119404141
- employee_options
- 0.561988336
- outside_issuance
- 0
- nci_dividends
- 0
- bridge_check
内容を開く
- effective_float_error_m
- 0
- parent_equity_error_oku
- 0
- net_debt_error_oku
- 0
- unpaid_dividend_liability_oku
- 0
- dated_share_equity_snapshots
内容を開く
- 1
内容を開く
- 日付
2035-04-11
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 107.111420574
- old_fraction_of_effective
- 0.9142940278
- 親会社持分（億）
- 29.68483632
- net_debt_ex_lease_oku
- 2.6864067
- dividend_payable_oku
- 0
- 2
内容を開く
- 日付
2035-04-18
- event
esot_purchase
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 106.699988261
- old_fraction_of_effective
- 0.9142940278
- 親会社持分（億）
- 29.21267938
- net_debt_ex_lease_oku
- 3.16674063
- dividend_payable_oku
- 0
- 3
内容を開く
- 日付
2035-04-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 106.699988261
- old_fraction_of_effective
- 0.9142940278
- 親会社持分（億）
- 29.29026199
- net_debt_ex_lease_oku
- 3.09616687
- dividend_payable_oku
- 0
- 4
内容を開く
- 日付
2035-05-01
- event
esot_delivery
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.699988261
- old_fraction_of_effective
- 0.9107820764
- 親会社持分（億）
- 29.66176919
- net_debt_ex_lease_oku
- 2.73283665
- dividend_payable_oku
- 0
- 5
内容を開く
- 日付
2035-06-28
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.699988261
- old_fraction_of_effective
- 0.9107820764
- 親会社持分（億）
- 30.41173437
- net_debt_ex_lease_oku
- 2.05062366
- dividend_payable_oku
- 0
- 6
内容を開く
- 日付
2035-06-28
- event
dividend_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.699988261
- old_fraction_of_effective
- 0.9107820764
- 親会社持分（億）
- 28.80600127
- net_debt_ex_lease_oku
- 2.05062366
- dividend_payable_oku
- 1.60573311
- 7
内容を開く
- 日付
2035-07-05
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.699988261
- old_fraction_of_effective
- 0.9107820764
- 親会社持分（億）
- 28.89651431
- net_debt_ex_lease_oku
- 1.96828761
- dividend_payable_oku
- 1.60573311
- 8
内容を開く
- 日付
2035-08-06
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.699988261
- old_fraction_of_effective
- 0.9107820764
- 親会社持分（億）
- 29.3102882
- net_debt_ex_lease_oku
- 3.19762734
- dividend_payable_oku
- 0
- 9
内容を開く
- 日付
2035-09-11
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.699988261
- old_fraction_of_effective
- 0.9107820764
- 親会社持分（億）
- 29.77578383
- net_debt_ex_lease_oku
- 2.77418479
- dividend_payable_oku
- 0
- 10
内容を開く
- 日付
2035-09-18
- event
esot_purchase
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 106.290136327
- old_fraction_of_effective
- 0.9107820764
- 親会社持分（億）
- 29.3095627
- net_debt_ex_lease_oku
- 3.2485829
- dividend_payable_oku
- 0
- 11
内容を開く
- 日付
2035-09-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 106.290136327
- old_fraction_of_effective
- 0.9107820764
- 親会社持分（億）
- 29.38714531
- net_debt_ex_lease_oku
- 3.17800914
- dividend_payable_oku
- 0
- 12
内容を開く
- 日付
2035-10-01
- event
esot_delivery
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.290136327
- old_fraction_of_effective
- 0.9072836149
- 親会社持分（億）
- 29.75865252
- net_debt_ex_lease_oku
- 2.81467892
- dividend_payable_oku
- 0
- 13
内容を開く
- 日付
2035-11-29
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.290136327
- old_fraction_of_effective
- 0.9072836149
- 親会社持分（億）
- 30.52154813
- net_debt_ex_lease_oku
- 2.12070364
- dividend_payable_oku
- 0
- 14
内容を開く
- 日付
2035-11-29
- event
dividend_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.290136327
- old_fraction_of_effective
- 0.9072836149
- 親会社持分（億）
- 29.72645671
- net_debt_ex_lease_oku
- 2.12070364
- dividend_payable_oku
- 0.79509142
- 15
内容を開く
- 日付
2035-12-06
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.290136327
- old_fraction_of_effective
- 0.9072836149
- 親会社持分（億）
- 29.81696975
- net_debt_ex_lease_oku
- 2.03836759
- dividend_payable_oku
- 0.79509142
- 16
内容を開く
- 日付
2036-01-03
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.290136327
- old_fraction_of_effective
- 0.9072836149
- 親会社持分（億）
- 30.1790219
- net_debt_ex_lease_oku
- 1.70902338
- dividend_payable_oku
- 0.79509142
- 17
内容を開く
- 日付
2036-01-03
- event
special_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.290136327
- old_fraction_of_effective
- 0.9072836149
- 親会社持分（億）
- 28.85008334
- net_debt_ex_lease_oku
- 1.70902338
- dividend_payable_oku
- 2.12402999
- 18
内容を開く
- 日付
2036-01-07
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.290136327
- old_fraction_of_effective
- 0.9072836149
- 親会社持分（億）
- 28.90180508
- net_debt_ex_lease_oku
- 2.45706563
- dividend_payable_oku
- 1.32893856
- 19
内容を開く
- 日付
2036-01-10
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.290136327
- old_fraction_of_effective
- 0.9072836149
- 親会社持分（億）
- 28.94059638
- net_debt_ex_lease_oku
- 2.42177875
- dividend_payable_oku
- 1.32893856
- 20
内容を開く
- 日付
2036-01-20
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.290136327
- old_fraction_of_effective
- 0.9072836149
- 親会社持分（億）
- 29.06990072
- net_debt_ex_lease_oku
- 3.63309439
- dividend_payable_oku
- 0
- 11
内容を開く
- 対象年度
- 2037
- period_kind
terminal_partial_fiscal_2037
- 開始日
2036-01-27
- 終了日
2036-11-06
- fiscal_year_reported_start
2036-01-27
- fiscal_year_reported_end
2037-01-31
- period_days
- 285
- fiscal_year_days
- 371
- fraction_of_fy_days
- 0.768194070081
- 状態
forecast
- 売上高
- 48.893095479
- segment_revenue_ifrs_oku
内容を開く
- retail_stores
- 9.979022407
- online_uk
- 18.872001978
- online_international
- 12.139126918
- next_finance_interest
- 1.952055209
- investments_total_platform
- 5.175820056
- other_business
- 0.775068912
- ifrs_operating_profit_oku
- 4.742630261
- finance_income_oku
- 0.040989462
- finance_costs_gross_oku
- 0.481592507
- net_finance_expense_oku
- 0.440603045
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 4.302027216
- ifrs_pbt_bridge_residual_oku
- 0
- ifrs_parent_profit_bridge_residual_oku
- -0
- period_effective_tax_rate
- 0.265
- tax_rate_numerator
IFRS_period_tax_expense
- net_finance_expense_sign
positive_cost_subtracted
- income_tax_oku
- 1.140037212
- nci_profit_oku
- 0.042683672
- parent_attributable_profit_sbc_expensed_oku
- 3.119306331
- sbc_expense_already_in_profit_oku
- 0.420931605
- sbc_equity_credit_oku
- 0.420931605
- dep_amort_rou_oku
- 2.268726085
- capex_oku
- 1.531114852
- lease_principal_cash_oku
- 1.23376049
- working_capital_including_finance_credit_cash_use_oku
- -0.214769088
- acquisitions_and_other_investment_oku
- 0
- OCI_to_parent_equity_oku
- 0.030727763
- company_issued_shares_begin_m
- 122.656811
- company_issued_shares_end_m
- 122.656811
- esot_shares_begin_m
- 5.50476
- esot_shares_end_m
- 5.50476
- economic_outstanding_begin_m
- 117.152051
- economic_outstanding_end_m
- 117.152051
- old_holder_cohort_shares_begin_m
- 106.290136327
- old_holder_cohort_shares_end_m
- 105.475149334
- old_holder_fraction_of_economic_float_end
- 0.900326954872
- parent_equity_begin_oku
- 29.147483326
- parent_equity_end_oku
- 30.661620989
- nci_equity_begin_oku
- 2.038488838
- nci_equity_end_oku
- 2.081172511
- net_debt_excluding_leases_begin_oku
- 3.562520629
- net_debt_excluding_leases_end_oku
- 2.360490896
- lease_debt_end_oku
- 9.022266535
- finance_credit_customer_receivables_end_oku
- 10.695483042
- company_cash_movements_oku
内容を開く
- old_dividend
- 1.393208947
- old_special
- 0
- old_corporate_tender
- 0
- old_esot_tender
- 0.988283505
- company_ordinary_dividend
- 1.541503782
- company_special
- 0
- company_buyback_cancel
- 0
- company_esot_purchase
- 1.091362299
- company_option_proceeds
- 0.576038045
- company_issuance_proceeds
- 0
- holder_cash_received_oku
- 2.381492452
- stock_movements
内容を開く
- 1
内容を開く
- 日付
2036-04-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4082776267
- company_cash_oku
- 0.548574708
- old_cohort_cash_oku
- 0.497712844
- price_gbp
- 121.90549
- issued_m_after
- 122.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 105.8818587001
- 2
内容を開く
- 日付
2036-05-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.288019022
- old_shareholder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 105.8818587001
- 3
内容を開く
- 日付
2036-09-18
- 種類
esot_purchase
- shares_m
- 0.45
- old_shares_sold_m
- 0.4067093662
- company_cash_oku
- 0.542787592
- old_cohort_cash_oku
- 0.490570661
- price_gbp
- 120.61946
- issued_m_after
- 122.656811
- esot_m_after
- 5.95476
- old_cohort_m_after
- 105.4751493338
- 4
内容を開く
- 日付
2036-10-01
- 種類
esot_delivery
- shares_m
- 0.45
- cash_paid_by_employees_company_oku
- 0.288019022
- old_shareholder_cash_oku
- 0
- issued_m_after
- 122.656811
- esot_m_after
- 5.50476
- old_cohort_m_after
- 105.4751493338
- equity_clean_surplus_component_oku
内容を開く
- ni
- 3.119306331
- sbc_credit
- 0.420931605
- oci
- 0.030727763
- tax_equity
- 0
- corporate_buy
- 0
- esot_buy
- 1.091362299
- employee_options
- 0.576038045
- outside_issuance
- 0
- dividends_declared
- 1.541503782
- debt_bridge_cash_component_oku
内容を開く
- operational_fcf_ex_esot_and_options
- 3.258857769
- dividends_paid
- 1.541503782
- corporate_buybacks
- 0
- esot_buys
- 1.091362299
- employee_options
- 0.576038045
- outside_issuance
- 0
- nci_dividends
- 0
- bridge_check
内容を開く
- effective_float_error_m
- 0
- parent_equity_error_oku
- 0
- net_debt_error_oku
- 0
- unpaid_dividend_liability_oku
- 0
- dated_share_equity_snapshots
内容を開く
- 1
内容を開く
- 日付
2036-04-11
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 106.290136327
- old_fraction_of_effective
- 0.9072836149
- 親会社持分（億）
- 30.09974085
- net_debt_ex_lease_oku
- 2.69349189
- dividend_payable_oku
- 0
- 2
内容を開く
- 日付
2036-04-18
- event
esot_purchase
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 105.8818587
- old_fraction_of_effective
- 0.9072836149
- 親会社持分（億）
- 29.63887407
- net_debt_ex_lease_oku
- 3.16202448
- dividend_payable_oku
- 0
- 3
内容を開く
- 日付
2036-04-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 105.8818587
- old_fraction_of_effective
- 0.9072836149
- 親会社持分（億）
- 29.71405229
- net_debt_ex_lease_oku
- 3.09341695
- dividend_payable_oku
- 0
- 4
内容を開く
- 日付
2036-05-01
- event
esot_delivery
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 105.8818587
- old_fraction_of_effective
- 0.9037985916
- 親会社持分（億）
- 30.08977924
- net_debt_ex_lease_oku
- 2.7253558
- dividend_payable_oku
- 0
- 5
内容を開く
- 日付
2036-06-26
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 105.8818587
- old_fraction_of_effective
- 0.9037985916
- 親会社持分（億）
- 30.79144268
- net_debt_ex_lease_oku
- 2.08501884
- dividend_payable_oku
- 0
- 6
内容を開く
- 日付
2036-06-26
- event
dividend_declare
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 105.8818587
- old_fraction_of_effective
- 0.9037985916
- 親会社持分（億）
- 29.2499389
- net_debt_ex_lease_oku
- 2.08501884
- dividend_payable_oku
- 1.54150378
- 7
内容を開く
- 日付
2036-07-03
- event
dividend_ex
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 105.8818587
- old_fraction_of_effective
- 0.9037985916
- 親会社持分（億）
- 29.33764683
- net_debt_ex_lease_oku
- 2.00497672
- dividend_payable_oku
- 1.54150378
- 8
内容を開く
- 日付
2036-08-04
- event
dividend_pay
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 105.8818587
- old_fraction_of_effective
- 0.9037985916
- 親会社持分（億）
- 29.73859736
- net_debt_ex_lease_oku
- 3.18057366
- dividend_payable_oku
- 0
- 9
内容を開く
- 日付
2036-09-11
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 105.8818587
- old_fraction_of_effective
- 0.9037985916
- 親会社持分（億）
- 30.21472612
- net_debt_ex_lease_oku
- 2.74605929
- dividend_payable_oku
- 0
- 10
内容を開く
- 日付
2036-09-18
- event
esot_purchase
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 105.475149334
- old_fraction_of_effective
- 0.9037985916
- 親会社持分（億）
- 29.75964646
- net_debt_ex_lease_oku
- 3.20880476
- dividend_payable_oku
- 0
- 11
内容を開く
- 日付
2036-09-24
- event
recheck
- issued_m
- 122.656811
- esot_m
- 5.95476
- effective_m
- 116.702051
- old_cohort_m
- 105.475149334
- old_fraction_of_effective
- 0.9037985916
- 親会社持分（億）
- 29.83482469
- net_debt_ex_lease_oku
- 3.14019723
- dividend_payable_oku
- 0
- 12
内容を開く
- 日付
2036-10-01
- event
esot_delivery
- issued_m
- 122.656811
- esot_m
- 5.50476
- effective_m
- 117.152051
- old_cohort_m
- 105.475149334
- old_fraction_of_effective
- 0.9003269549
- 親会社持分（億）
- 30.21055164
- net_debt_ex_lease_oku
- 2.77213609
- dividend_payable_oku
- 0
- old_cash_by_type_oku
- old_tender_cash_esot_purchase
- 11.882043068
- ordinary_dividend_cash
- 26.565735921
- special_dividend_cash
- 21.930216229
- 期間内株主受取
- 60.377995218
- 終価
- 26.996575209
- terminal
内容を開く
- 方法
sbc_non_cash_credit_then_market_costed_esot_neutral_replacement_fixed_point_fcfe_not_per
- discount_k
- 0.145
- perpetual_growth_g
- 0
- spread_k_minus_g
- 0.145
- normalized_2037_plus_revenue_oku
- 63.646801483
- normalized_2037_plus_parent_profit_sbc_expensed_oku
- 4.055258203
- normalized_2037_plus_sbc_credit_once_oku
- 0.547949563
- normalized_2037_plus_depreciation_oku
- 2.953324132
- normalized_2037_plus_capex_oku
- 2.143135473
- normalized_2037_plus_lease_cash_oku
- 1.606053129
- normalized_2037_plus_incremental_wc_and_finance_credit_oku
- 0
- normalized_2037_plus_acquisitions_oku
- 0
- normalized_2037_plus_employee_option_cash_in_oku
- 0.576038045
- normalized_fcfe_before_trust_replacement_oku
- 4.383381341
- esot_replacement_units_m_per_year
- 0.9
- steady_state_esot_trust_purchase_units_m_per_year
- 0.9
- esot_market_purchase_price_gbp_endogenous
- 25.595199798
- normalized_cash_cost_to_keep_esot_share_stock_neutral_oku
- 0.230356798
- sustainable_fcfe_after_cash_ESOT_replenishment_oku
- 4.153024543
- terminal_business_equity_after_sbc_cost_oku
- 28.641548571
- net_debt_excluding_lease_at_terminal_oku
- 2.360490896
- normalized_target_debt_excluding_leases_oku
- 3.704243846
- excess_cash_or_debt_bridge_oku
- 1.34375295
- total_economic_float_m
- 117.152051
- old_cohort_shares_m
- 105.475149334
- old_cohort_fraction
- 0.900326954872
- all_public_terminal_value_oku
- 29.985301521
- old_holder_terminal_value_oku
- 26.996575209
- fixed_point_error_oku
- 0
- economic_rule
FCFEは既に利息とリース支出控除後。別途EV-純負債控除は行わない。標準化した負債との差額だけを橋渡し。SBCを利益に残した後、非現金資本繰入一度加算しESOT市場買付費用を内生価格で一度控除。社外流通株数中立となるよう毎年同数交付・補填。
- IRR
- -0.098533222853
- present_value_at_scenario_k_oku
- 42.034124921
- present_value_to_initial_price_ratio
- 0.237797389
- present_value_at_scenario_k_per_initial_public_share_gbp
- 36.8229257
- terminal_intrinsic_gbp_per_public_share
- 25.5951998
- horizon_years
- 10.001368925394
- validation
内容を開く
- max_stock_bridge_error_m
- 0
- max_equity_bridge_error_oku
- 0
- max_debt_bridge_error_oku
- 0
- max_dividend_payable_reconciliation_oku
- 0
- max_fy_segment_revenue_reconciliation_oku
- 0
- all_cashflows_in_horizon
- はい
- no_negative_holder_cashflows
- はい
- old_holder_cf_vs_period_sums_error_oku
- 0
- terminal_old_cohort_vs_public_times_fraction_error_oku
- -3.0E-10
- initial_cohort_shares_not_eps_weighted_average
- はい
- all_in_period_cashflows_positive_or_zero
- はい
- no_2036_after_terminal_cash_included
- はい
- ordinary_dividend_ex_dates_snapshotted
- はい
- no_issuer_share_proceeds_counted_as_old_cash
- はい
- max_ifrs_operating_to_pretax_residual_oku
- 0
- max_ifrs_pretax_to_parent_residual_oku
- 0
- FY2027_historical_and_remaining_PBT_tax_and_parent_all_tie
- はい
- FY2027_H1_to_baseline_to_fullyear_statutory_profit_bridge
内容を開く
- financial_amounts
oku_GBP
- H1_actual_2026_02_01_through_2026_08_01
内容を開く
- 状態
reported_IFRS_actual
- 売上高
- 34.471
- 営業利益（億）
- 6.122
- finance_income_oku
- 0.026
- finance_costs_gross_oku
- 0.487
- net_finance_expense_oku
- 0.461
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 5.661
- income_tax_oku
- 1.416
- nci_profit_oku
- 0.049
- parent_attributable_profit_sbc_expensed_oku
- 4.196
- derived_tax_rate
- 0.250132485
- operating_to_PBT_residual_oku
- 0
- PBT_to_parent_profit_residual_oku
- -0
- pre_basis_proxy_2026_08_02_through_2026_11_06
内容を開く
- 状態
conditional_proxy_reconstructed_to_retain_original_2_280_oku_GBP_228m_parent_profit
- 売上高
- 17.81505
- 営業利益（億）
- 3.315
- finance_income_oku
- 0.012
- finance_costs_gross_oku
- 0.263
- net_finance_expense_oku
- 0.251
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 3.064
- income_tax_oku
- 0.766
- nci_profit_oku
- 0.018
- parent_attributable_profit_sbc_expensed_oku
- 2.28
- parent_equity_end_oku
- 17.19
- net_debt_ex_leases_end_oku
- 10
- nci_equity_end_oku
- 1.25
- operational_fcf_oku
- 1.147
- derived_tax_rate
- 0.25
- operating_to_PBT_residual_oku
- 0
- PBT_to_parent_profit_residual_oku
- 0
- remaining_2026_11_07_through_2027_01_30
内容を開く
- 状態
FY2027_remaining_85_day_conditional_model_forecast
- 売上高
- 21.02395
- 営業利益（億）
- 4.013
- finance_income_oku
- 0.017
- finance_costs_gross_oku
- 0.255
- net_finance_expense_oku
- 0.238
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 3.775
- income_tax_oku
- 0.943
- nci_profit_oku
- 0.028
- parent_attributable_profit_sbc_expensed_oku
- 2.804
- derived_tax_rate
- 0.249801325
- operating_to_PBT_residual_oku
- 0
- PBT_to_parent_profit_residual_oku
- 0
- FY2027_full_year_forecast
内容を開く
- 状態
FY2027_full_year_IFRS_forecast_not_company_APM
- 売上高
- 73.31
- 営業利益（億）
- 13.45
- finance_income_oku
- 0.055
- finance_costs_gross_oku
- 1.005
- net_finance_expense_oku
- 0.95
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 12.5
- income_tax_oku
- 3.125
- nci_profit_oku
- 0.095
- parent_attributable_profit_sbc_expensed_oku
- 9.28
- derived_tax_rate
- 0.25
- operating_to_PBT_residual_oku
- 0
- PBT_to_parent_profit_residual_oku
- 0
- statutory_full_year_minus_H1_minus_pre_basis_minus_remaining_oku
内容を開く
- 売上高
- 0
- 営業利益（億）
- 0
- finance_income_oku
- 0
- finance_costs_gross_oku
- 0
- net_finance_expense_oku
- 0
- other_below_operating_profit_oku
- 0
- ifrs_profit_before_tax_oku
- 0
- income_tax_oku
- 0
- nci_profit_oku
- 0
- parent_attributable_profit_sbc_expensed_oku
- 0
- tax_guidance_actual_vs_proxy
Company FY2027 guidance 25.0% tax; historical H1 actual is 141.6m / 566.1m; remaining tax = full-year model tax - H1 actual - dated 97-day proxy tax.
- historical_sources
NEXT IFRS interim p56 and note 7 p69; Q3 5 Nov reports sales and £1255m APM PBT but no IFRS Q3 earnings.
- pre_basis_assumption_provenance
The previously-used £228m post-August to Nov 6 parent profit estimate is preserved as proxy. Pretax was backsolved at 25% effective tax + £1.8m NCI, using assumed net finance cost £25.1m. No claim of actual issuer Q3 profit.
- FY2027_IFRS_minus_issuer_APM_PBT_oku
- -0.05
- source_guidance_adjusted_PBT_oku
- 12.55
- bridge_checks_all_tie
- はい
- segment_operating_profit_status
not_estimated
- 売上高
- 48.893095479
- 営業利益
- 4.742630261
- 純利益
- 3.119306331
- equity_oku
- 30.661620989
- 期間内の親会社利益合計（億）
- 62.922177404
- multiple
- 8.6546726561304
- financial_period_note
2036年1月27日〜11月6日の部分期予測。部門別営業利益は未推計。
金額の単位
oku_GBP_100_million_pounds
事業の詳細
- categories
内容を開く
- 1
Online UK
- 2
Online International
- 3
Retail Stores
- 4
NEXT Finance
- 5
Investments and Total Platform
- 6
Other businesses
- disclosure_note
IFRS売上にはクレジット利息が含まれ、GTVと手数料収益を区別。部分所有子会社はIFRS連結100%売上だが親会社純利益はNCI控除。
- platform_competitive_advantage
顧客接点と物流・技術のプラットフォーム化
- finance_risk
credit nextpay/pay-in-3 receivable funding and credit losses must be separated from merchandising working capital
- capacity_note
Elmsall4 2029 construction/2031 storage/2032 automation are plans, not booked future actuals
競争力の詳細
- profit_quality
2026 H1 IFRS reported after SBC; exclude NCI at bottom line
- statutory_revenue_vs_group_sales
H1 statutory £3447.1m vs headline total group sales £3540m due to commissions, investments and minority NCI adjustments
- cash_conversion
H1 cash flow after tax and before owner payments, debt and seasonal WC; company FY2027 £752m surplus guidance before returns
- sbc_integrity
All IFRS net income includes SBC expense. SBC equity credit added once to distributable FCFE; ESOT replacement cash cost at market price deducted once in terminal fixed point. ESOT option proceeds are issuer financing not cash paid to old holders.
- EPS_denominator
H1 EPS weighted-average issued 120.7m, weighted ESOT (5.5m), basic 115.2m, diluted 116.9m; none is November 6 end-of-day share number
- nci
H1 £4.9m of consolidated profit is NCI, excluded from parent profit and terminal normalization
業界の詳細
- uk_retail_competition
offline wage inflation, rents, discounts and ecommerce costs; seasonal Christmas working capital
- international
growth +32.2% Q3 but new EU tariff cost, regional execution and returns/marketing expense
- credit
consumer credit interest income, loss provisions, cost of funding, FCA oversight
- fulfilment
E4 £2.5bn additional sales capacity stated as conditional plan not capitalised separately
- cost_of_capital
discount scenario dependent no sector PER extrapolation
財務・資本配分の詳細
- reported_and_estimated
内容を開く
- annual_fy2026
内容を開く
- period
FY2026_53_weeks_ending_2026_01_31
- classification
reported_IFRS_actual
- 売上高
- 69.013
- 営業利益（億）
- 12.788
- parent_net_income_after_sbc_oku
- 8.885
- nci_profit_oku
- 0.095
- PBT_oku
- 11.926
- income_tax_oku
- 2.946
- sbc_expense_oku
- 0.431
- ESOT_shares_actual_2026_01_31
- 5504760
- ESOT_purchase_oku
- 1.69
- ESOT_deliver_m
- 2.106
- company_cash_buybacks_for_cancellation_oku
- 1.314
- ordinary_dividend_expense_oku
- 2.865
- B_share_capital_distribution_oku
- 4.215
- segment_ifrs_sales_oku
内容を開く
- retail_stores
- 18.88
- online_uk
- 25.874
- online_international
- 12.804
- next_finance_interest
- 3.057
- investments_total_platform
- 7.343
- other_business
- 1.055
- half_fy2027
内容を開く
- period
H1_FY2027_2026_02_01_2026_08_01
- classification
reported_IFRS_interim_actual
- 売上高
- 34.471
- 営業利益（億）
- 6.122
- PBT_oku
- 5.661
- income_tax_oku
- 1.416
- parent_net_income_oku
- 4.196
- NCI_profit_oku
- 0.049
- 親会社持分（億）
- 15.05
- NCI_equity_oku
- 1.226
- total_equity_oku
- 16.276
- net_debt_ex_lease_oku
- 8.9
- lease_debt_oku
- 10.04
- customer_finance_receivable_oku
- 13.09
- inventory_oku
- 10.854
- ESOT_weighted_average_m_for_eps
- 5.5
- ESOT_period_end_actual_m
- 未確認
- ESOT_share_balance_status
not_disclosed_in_half_year_pdf
- ESOT_cash_purchases_oku
- 1.388
- ESOT_option_exercise_cash_oku
- 0.69
- ESOT_equity_movement_oku
- 0.613
- share_option_expense_oku
- 0.223
- ESOT_equity_reserve_oku
- -4.801
- official_share_end_rounded_m
- 119.657
- shares_cancelled_rounded_m
- 2.779
- dividends_payable_2026_08_01_oku
- 2.067
- dividend_paid_2026_08_03_oku
- 2.067
- segment_ifrs_sales_oku
内容を開く
- retail_stores
- 8.823
- online_uk
- 12.394
- online_international
- 7.604
- next_finance_interest
- 1.525
- investments_total_platform
- 3.604
- other_business
- 0.521
- EPS_shares_weighted_issued_m
- 120.7
- EPS_shares_weighted_esot_m
- -5.5
- EPS_weighted_basic_m
- 115.2
- EPS_weighted_diluted_m
- 116.9
- shares_esot
内容を開く
- 2026_01_31_ESOT_end_shares_actual
- 5504760
- 2026_H1_weighted_average_ESOT_m
- 5.5
- 2026_H1_ESOT_cost_reserve_oku
- -4.801
- 2026_09_21_parent_only_ESOT_cost_reserve_oku
- -4.813
- 2026_11_06_ESOT_end_shares_actual
- 未確認
- 2026_10_30_legal_issued
- 119656811
- 2026_10_30_treasury
- 0
- PDMR_2026_09_22_vested_shares
- 19887
- 注記
The annual ESOT count is a dated point-in-time count, while interim 5.5m is weighted-average. The Sept parent-only cost reserve cannot be converted to units without share-specific acquisition/disposal data. No post-January complete trust rollforward was identified.
- q3_2026_update
内容を開く
- full_price_growth_Q3
- 0.081
- international_full_price_growth_Q3
- 0.322
- full_year_guidance_headline_group_sales_oku
- 75.4
- FY2027_non_ifrs_PBT_guidance_oku
- 12.55
- EPS_guidance_pence
- 820.6
- remaining_136m_after_355m_cancel_buys_oku
- 1.36
- hurdle_ERR
- 0.08
- share_price_example_limit_gbp
- 136.5
- limit_status
issuer_approximate_estimate_not_share_count_backsolve
- £355m_buybacks_prior_to_basis_included_in_2026_start_shares_not_counted_as_future_holder_CF
- はい
- model_basis_bridge_from_2026_08_01_to_2026_11_06
内容を開く
- opening_parent_equity_oku
- 15.05
- parent_profit_proxy_oku
- 2.28
- sbc_credit_proxy_oku
- 0.115
- esot_buyback_cash_proxy_oku
- -0.4
- employee_exercise_cash_proxy_oku
- 0.22
- other_OCI_and_equity_proxy_oku
- -0.075
- closing_parent_equity_proxy_oku
- 17.19
- opening_ex_lease_net_debt_oku
- 8.9
- estimated_2026_11_06_net_debt_oku
- 10
- estimated_net_debt_increase_oku
- 1.1
- 2026_08_03_dividend_cash_payment_oku
- 2.067
- 2026_08_01_dividend_liability_already_booked_oku
- 2.067
- no_second_equity_deduction_at_payment
- はい
- Q3_group_profit_not_separately_reported
- はい
- basis_parent_and_debt_bridge_explicit_pretax_tax_finance_and_FCF
内容を開く
- period_start
2026-08-02
- 期間末
2026-11-06
- period_days
- 97
- parent_profit_oku
- 2.28
- tax_rate_assumed
- 0.25
- nci_profit_oku
- 0.018
- finance_income_oku
- 0.012
- finance_costs_gross_oku
- 0.263
- other_below_operating_oku
- 0
- sbc_credit_oku
- 0.115
- esot_purchases_cash_oku
- 0.4
- employee_exercise_cash_in_oku
- 0.22
- parent_equity_OCI_other_oku
- -0.075
- estimated_depreciation_oku
- 1.25
- estimated_capex_oku
- 1.3
- estimated_lease_principal_oku
- 0.7
- estimated_operating_and_finance_credit_working_capital_use_oku
- 0.498
- estimated_acquisition_cash_oku
- 0
- dividend_paid_august_3_oku
- 2.067
- 状態
model_backsolve_proxy_NOT_issuer_Q3_IFRS
- profit_before_tax_oku
- 3.064
- income_tax_oku
- 0.766
- net_finance_expense_oku
- 0.251
- 営業利益（億）
- 3.315
- operational_fcf_cash_oku
- 1.147
- closing_parent_equity_oku
- 17.19
- closing_net_debt_ex_leases_oku
- 10
- nci_OCI_other_oku
- 0.006
- 状態
August_2026_reported_opening_plus_2026_11_06_estimate_not_reported
- basis_parent_equity_connection_error_oku
- 0
- basis_debt_connection_error_oku
- 0
- interim_98p_September_board_announcement_note
Board announced its intention / declaration 17 Sep; UK interim dividend ordinarily revocable until paid. No 11/06 legally enforceable payable assumed; original ledger forecast accrual at 26 November is MODEL timing, not verified IFRS liability.
- shareholder_return_policy
proportional tender uniformly for cancellation and ESOT purchases. Other investors including employees participate in same ratio by share count. Bonus and option awards delivered by trust increase floating shares without new legal issuance; paid employee exercise adds corporate cash/equity, not holder cash.
- financial_debt_and_lease_debt
2026 Aug net debt excludes leases £890m; leases additional £1004m. Forward FCFE includes interest and lease principal, so no separate double debt deduction at terminal.
- tax
FY2026 actual £294.6m tax on £1192.6m pretax, H1 FY2027 £141.6m on £566.1m; FY2027 25% model and later projections use case rates .24-.265; taxable basis and PBT bridge follows IFRS rather than adjusted NEXT Group PBT
- H1_reported_IFRS_profit_actual_oku
内容を開く
- period_start
2026-02-01
- 期間末
2026-08-01
- period_days
- 182
- 売上高
- 34.471
- 営業利益（億）
- 6.122
- finance_income_oku
- 0.026
- finance_costs_gross_oku
- 0.487
- net_finance_expense_oku
- 0.461
- other_below_operating_oku
- 0
- profit_before_tax_oku
- 5.661
- income_tax_oku
- 1.416
- nci_profit_oku
- 0.049
- parent_profit_oku
- 4.196
- parent_equity_end_oku
- 15.05
- nci_equity_end_oku
- 1.226
- net_debt_ex_leases_end_oku
- 8.9
- 状態
reported_IFRS_interim_actual_2026_08_01
- primary_document
half_year_2026
- Q3_to_basis_PBT_tax_profit_assumed_oku
内容を開く
- period_start
2026-08-02
- 期間末
2026-11-06
- period_days
- 97
- parent_profit_oku
- 2.28
- tax_rate_assumed
- 0.25
- nci_profit_oku
- 0.018
- finance_income_oku
- 0.012
- finance_costs_gross_oku
- 0.263
- other_below_operating_oku
- 0
- sbc_credit_oku
- 0.115
- esot_purchases_cash_oku
- 0.4
- employee_exercise_cash_in_oku
- 0.22
- parent_equity_OCI_other_oku
- -0.075
- estimated_depreciation_oku
- 1.25
- estimated_capex_oku
- 1.3
- estimated_lease_principal_oku
- 0.7
- estimated_operating_and_finance_credit_working_capital_use_oku
- 0.498
- estimated_acquisition_cash_oku
- 0
- dividend_paid_august_3_oku
- 2.067
- 状態
model_backsolve_proxy_NOT_issuer_Q3_IFRS
- profit_before_tax_oku
- 3.064
- income_tax_oku
- 0.766
- net_finance_expense_oku
- 0.251
- 営業利益（億）
- 3.315
- operational_fcf_cash_oku
- 1.147
- closing_parent_equity_oku
- 17.19
- closing_net_debt_ex_leases_oku
- 10
- nci_OCI_other_oku
- 0.006
- financing_and_tax_sign_convention
net_finance_expense positive means subtract from IFRS operating profit, PBT = operating + finance income - gross finance costs + separately identified below-operating. tax positive means subtract. Other below-operating zero because equity-accounted investee share is already inside operating profit.
- future_actions
predicted buybacks conditional on 8% hurdle; if blocked assumed special distributions, not company announced.
評価根拠の詳細
- issuer_equity_market_hurdle
内容を開く
- FY2027_headline_PBT_guidance_oku
- 12.55
- minimum_ERR
- 0.08
- approx_limit_gbp
- 136.5
- not_used_as_strict_share_count
- はい
- 理由
PBT outlook, 8% ERR, price limit use forecast future shares and rounding; cannot invert as exact ESOT shares
- asof_current_ERR_using_IFRS_fy27_model_pbt
- 0.0719602
- asof_current_ERR_using_issuer_group_PBT_guidance
- 0.0709984
- valuation
No terminal PER/PBR. Terminal is cash flow using k and g with ESOT replacement cost endogenously tied to intrinsic equity value, plus excess debt/cash relative to normalized leverage.
- price_market_cap
LSE issue-based market cap differs from shares-in-circulation market cap and must not be mixed with old cohort cashflow denomination
- sensitivity_to_2026_11_06_unknown_ESOT
内容を開く
- 1
内容を開く
- esot_balance_assumed_m
- 4.50476
- classification
counterfactual_assumption_not_disclosed
- issued_m
- 119.656811
- economic_float_m
- 115.152051
- initial_old_cohort_mcap_oku
- 178.312950974
- marketcap_delta_versus_base_oku
- 1.5485
- case_IRR
内容を開く
- crisis
- -0.099509988322
- bear
- -0.017260447243
- base
- 0.043811209621
- bull
- 0.076791869752
- breakout
- 0.105679276749
- weighted_IRR_arithmetic
- 0.02946994905
- weighted_terminal_oku
- 148.063255727
- weighted_payout_oku
- 96.453118862
- expected_combined_holder_IRR
- 0.04056405628
- 2
内容を開く
- esot_balance_assumed_m
- 5.00476
- classification
counterfactual_assumption_not_disclosed
- issued_m
- 119.656811
- economic_float_m
- 114.652051
- initial_old_cohort_mcap_oku
- 177.538700973
- marketcap_delta_versus_base_oku
- 0.77425
- case_IRR
内容を開く
- crisis
- -0.099022866092
- bear
- -0.016756197352
- base
- 0.044091723918
- bull
- 0.077257355979
- breakout
- 0.105732836979
- weighted_IRR_arithmetic
- 0.02983840876
- weighted_terminal_oku
- 147.638932595
- weighted_payout_oku
- 96.375005215
- expected_combined_holder_IRR
- 0.04089361366
- 3
内容を開く
- esot_balance_assumed_m
- 5.50476
- classification
counterfactual_assumption_not_disclosed
- issued_m
- 119.656811
- economic_float_m
- 114.152051
- initial_old_cohort_mcap_oku
- 176.764450973
- marketcap_delta_versus_base_oku
- 0
- case_IRR
内容を開く
- crisis
- -0.098533222853
- bear
- -0.016249354191
- base
- 0.044580859393
- bull
- 0.077420056333
- breakout
- 0.106171395623
- weighted_IRR_arithmetic
- 0.03025527468
- weighted_terminal_oku
- 147.29128428
- weighted_payout_oku
- 96.313751267
- expected_combined_holder_IRR
- 0.0412711758
- 4
内容を開く
- esot_balance_assumed_m
- 6.00476
- classification
counterfactual_assumption_not_disclosed
- issued_m
- 119.656811
- economic_float_m
- 113.652051
- initial_old_cohort_mcap_oku
- 175.990200974
- marketcap_delta_versus_base_oku
- -0.77425
- case_IRR
内容を開く
- crisis
- -0.098041033426
- bear
- -0.015739892093
- base
- 0.045072325157
- bull
- 0.077885538731
- breakout
- 0.106611625904
- weighted_IRR_arithmetic
- 0.03074059689
- weighted_terminal_oku
- 147.104816447
- weighted_payout_oku
- 96.273900716
- expected_combined_holder_IRR
- 0.04174331145
- 5
内容を開く
- esot_balance_assumed_m
- 6.50476
- classification
counterfactual_assumption_not_disclosed
- issued_m
- 119.656811
- economic_float_m
- 113.152051
- initial_old_cohort_mcap_oku
- 175.215950974
- marketcap_delta_versus_base_oku
- -1.5485
- case_IRR
内容を開く
- crisis
- -0.097546272273
- bear
- -0.015227785015
- base
- 0.045566142409
- bull
- 0.078353034536
- breakout
- 0.107053538234
- weighted_IRR_arithmetic
- 0.03122822339
- weighted_terminal_oku
- 146.91668448
- weighted_payout_oku
- 96.233841601
- expected_combined_holder_IRR
- 0.04221761788
不確実性
- 2026_11_06_ESOT_share_balance
not disclosed and not inferred from weighted average
- 2026_11_06_group_equity_debt
Q3 IFRS financial statements not published: proxies only
- forward_ex_dates
all dates projected except issuer-announced plan for 2026-12-03; future annual ex/pay date not certain
- tax_options_payments
future employee option strike blended historic reference extrapolated; may differ materially; FY2026 ESOT market purchases/ESOT options amounts published but future counts not fixed
- terminal_sbc_share_price
assumed share-neutral trust replenishment solved endogenously at intrinsic price; actual cost and grants uncertain
- property_and_credit
E4 capex/credit losses are separate future assumptions; company 2026 statements are not a promise of outcomes
- future_thirdparty_issuance
crisis scenario hypothetical only
- future_dividends
January 2027 98p is planned; further payouts hypothetical and depend on board decisions and eligibility at ex-date
分析基準とデータ
- 価格・単価
- 154.85
- 単価の単位
GBP_per_share
- 株価の出所
内容を開く
- id
close_20261106
- price_GBX_actual
- 15485
- price_GBP_actual
- 154.85
- 状態
confirmed_exchange_close
- 株数
- 114152051
- shares_status
dated_2026_01_31_ESOT_point_in_time_old_proxy_not_2026_11_06_actual
- 株数の出所
内容を開く
- date_reported_legal_issued
2026-10-30
- legal_issued_shares
- 119656811
- 自己株式数
- 0
- ESOT_actual_date
2026-01-31
- ESOT_actual_stale_share_count
- 5504760
- interim_ESOT_5_5_million_weighted_average_not_spot
- はい
- 計算式
119656811 - 5504760 = 114152051
- 出典番号
- 1
annual_2026
- 2
halfyear_2026
- 3
rights_20261030
- holder_cohort
all_initial_non_ESOT_economic_public_shares_holdings_initial_2026_11_06_proportional_tender_to_both_cancel_and_ESOT_market_buybacks
- initial_market_value_old_holder_oku
- 176.764450973
- parent_ordinary_profit_oku
- 9.445
- parent_profit_reference
FY2027 IFRS forecast after SBC using issuer headline PBT guidance bridge, not actual
- 親会社持分（億）
- 17.19
- parent_equity_source_status
2026_08_01_actual_plus_2026_11_06_assumed_bridge
- 非支配持分資本（億）
- 1.25
- net_debt_ex_leases_oku
- 10
- net_debt_source_status
proxy_based_on_company_oct_peak_£1,025m_not_reported_asof_2026_11_06
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
- NEXT Annual Report and Accounts for year ended 31 January 2026
- NEXT Results for the Half Year 2026/27
- Trading Statement for Third Quarter
- Total Voting Rights as of 30 October 2026
- NEXT equity price closed 6 November 2026
- Director/PDMR shareholding LTIP vesting
- Company-only interim accounts to 21 September 2026
- Company Taxation Manual CTM15205 interim dividends can be varied/rescinded until payment