Babcock International Group PLC

Public consensus   -   Last updated 24/10/18

Reporting currency: GBP
Reporting unit: Absolute
FY19
CONSENSUS
24/10/18
Revenue
Marine
Group
1,764.6
JV
22.7
Total
1,783.8
Aviation
Group
1,032.1
JV
111.5
Total
1,211.2
Land
Group
1,681.7
JV
85.4
Total
1,708.4
Nuclear
Group
250.1
JV
450.3
Total
701.0
Unallocated Group Revenue
-
Group Revenue
4,723.3
Joint venture revenue
677.6
Total Revenue
5,407.3
Operating Profit
Marine
Group
230.5
JV
3.9
Total
234.3
Aviation
Group
109.0
JV
44.9
Total
152.1
Land
Group
112.7
JV
28.1
Total
143.0
Nuclear
Group
35.3
JV
33.8
Total
69.0
Unallocated
(3.6)
Group operating profit
482.8
Joint venture operating profit
111.8
Total operating profit
595.3
Operating Margin
Marine
Group
13.1
JV
17.2
Total
13.1
Aviation
Group
10.6
JV
40.2
Total
12.8
Land
Group
6.7
JV
32.9
Total
8.6
Nuclear
Group
14.2
JV
7.5
Total
9.8
Total operating margin
11.0
Interest
Group
(44.8)
JV
(22.2)
Total
(67.2)
New IAS 19 pension charge
(1.3)
Interest and IAS 19
Total
(68.4)
Underlying PBT (exc jv tax)
527.1
Amortisation
(100.9)
Exceptional items
5.9
Reported PBT (inc jv tax)
422.1
Tax Rate
18.0
Tax
(94.3)
Minorities
(2.0)
Ave shares
505.4
Diluted shares
506.3
EPS basic
85.0
EPS Diluted
85.3
DPS p
30.7
Cash Flow
Operating Profit
476.7
Amortisation and depreciation
120.7
Other non-cash items
(28.1)
Working capital (excluding retirement benefits)
1.5
Operating cash flow
570.8
Cash conversion %
122
Capital expenditure (net)
(132.3)
Operating cash flow after capital expenditure
436.0
Cash conversion after capital expenditure %
95
Interest paid (net)
(51.0)
Taxation
(78.7)
Dividends from JVs
44.3
Free cash flow
342.9
Acquisitions and disposals net of cash/debt acquired
16.7
Issue of shares
-
Pensions contributions in excess of income statement
(50.3)
Exceptional items
(6.9)
Dividends paid
(151.4)
Exchange difference/other
(4.2)
Net cash outflow
181.3
Opening debt
(1,128.4)
Closing debt
(956.3)

Disclaimer

As a courtesy to its shareholders and other stakeholders, Babcock International Group PLC (Babcock) invites registered sell-side analysts that monitor the stock to submit their forecasts to the Vuma Consensus service, an external web-based tool independently managed by Vuma Financial Services Limited (VUMA), a company independent of Babcock.

The consensus figures are an aggregation of publicly available forecasts collated exclusively by VUMA, but only on the basis of information submitted by those analysts who choose to participate. The consensus figure for a particular item represents the arithmetic average of all figures for that item submitted to VUMA by analysts. VUMA has no access to Babcock's internal forecasts, budgets or any other information which is not publicly available.

The consensus figures are not based on Babcock’s own opinions, estimates or forecasts and are compiled and published without comment from, or endorsement or verification by, Babcock. The consensus figures do not necessarily reflect guidance provided from time to time by Babcock where given in relation to equivalent metrics, which to the extent available can be found on the Babcock website.

By enabling publication of the consensus figures and referencing the same on its website, Babcock does not imply that it endorses, confirms or expresses a view on the consensus figures. The consensus figures are provided for informational purposes only and are not intended to, nor do they, constitute investment advice or any solicitation to buy, hold or sell securities or other financial instruments. No warranty or representation, either express or implied, is made by Babcock or its affiliates, or their respective directors, officers and employees, in relation to the accuracy, completeness or achievability of the consensus figures and, to the fullest extent permitted by law, no responsibility or liability is accepted by any of those persons in respect of those matters. Babcock assumes no obligation to update, revise or supplement the consensus figures to reflect circumstances existing after the date hereof.

Babcock does not accept any liability whatsoever for reliance upon, or actions taken based on, any of the information set out in these consensus figures. The consensus figures are forward-looking and as such are speculative and rely on assumptions and events in the future (some or all of which may not be satisfied or may not occur).

The consensus figures do not take into consideration the investment objectives, financial situation or particular needs of any particular investor. Before making an investment decision, a prospective investor should consider its particular investment needs, objectives and financial circumstances, and should seek appropriate professional advice, tailored to the investor's circumstances. Any investment in securities is subject to investment risks.

Following the release of each Babcock results or trading updates, each of the contributing analysts is asked to submit their estimates to VUMA. The consensus figures therefore represent the estimates of these analysts only (not necessarily being the same analysts that contributed to consensus figures for previous results or trading updates) at the time of publication. Analyst estimates can change significantly from time to time. Any such changes in analysts’ estimates will not be reflected in the consensus figures published on VUMA’s website until Babcock invites sell-side analysts to submit their updated forecasts following the release of the next Babcock financial results.