You are here

Prices & Quotes - UK Markets - Experian (EXPN)

Risk Warning The value of investments can fall as well as rise and any income from them is not guaranteed and you may get back less than you invested. Past performance is not a guide to future performance.

Share Price:
Down 3,168.00p
Change Today:
-2.00p
Market Cap:
29,208m
Sector:
Support Services

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Mar-21 31-Mar-20 31-Mar-19 31-Mar-18 31-Mar-17
Continuing Operations          
Revenue 5,372.00 5,179.00 4,861.00 4,584.00 4,335.00
Operating Profit/(Loss) 1,063.00 1,185.00 1,162.00 1,051.00 1,075.00
Net Interest (127.00) (257.00) (208.00) (109.00) (8.00)
Profit Before Tax 1,077.00 942.00 957.00 950.00 1,071.00
Profit After Tax 802.00 679.00 701.00 814.00 812.00
Discontinued Operations          
Profit After Tax n/a (2.00) n/a (31.00) 53.00
PROFIT FOR THE PERIOD 802.00 677.00 701.00 783.00 865.00
Attributable to:          
Equity Holders of Parent Company 803.00 675.00 695.00 783.00 866.00
Minority Interests (1.00) 2.00 6.00 n/a (1.00)
           
Total Dividend Paid cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year cn/a cn/a cn/a cn/a cn/a
           
Continuing EPS          
Earnings per Share - Basic 88.20¢ 75.00¢ 76.90¢ 88.80¢ 86.50¢
Earnings per Share - Diluted 87.60¢ 74.40¢ 76.00¢ 87.90¢ 85.80¢
Earnings per Share - Adjusted 103.10¢ 103.00¢ 98.00¢ 94.40¢ 88.40¢
Continuing and Discontinued EPS          
Earnings per Share - Basic 88.20¢ 74.80¢ 76.90¢ 85.40¢ 92.10¢
Earnings per Share - Diluted 87.60¢ 74.20¢ 76.00¢ 84.60¢ 91.40¢
Earnings per Share - Adjusted 103.10¢ 103.00¢ 98.00¢ 94.40¢ 88.40¢
           
Dividend per Share 47.00¢ 47.00¢ 46.50¢ 44.75¢ 41.50¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Mar-21 31-Mar-20 31-Mar-19 31-Mar-18 31-Mar-17
Assets          
Non-Current Assets          
Property, Plant & Equipment 469.00 502.00 333.00 335.00 329.00
Intangible Assets 7,227.00 6,126.00 5,798.00 5,990.00 5,706.00
Investment Properties n/a n/a n/a n/a n/a
Investments 128.00 123.00 122.00 125.00 42.00
Other Financial Assets 245.00 171.00 257.00 194.00 114.00
Other Non-Current Assets 571.00 577.00 337.00 354.00 103.00
  8,640.00 7,499.00 6,847.00 6,998.00 6,294.00
Current Assets          
Inventories n/a n/a n/a n/a n/a
Trade & Other Receivables 1,197.00 1,078.00 1,055.00 1,115.00 910.00
Cash at Bank & in Hand 180.00 277.00 149.00 156.00 83.00
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 54.00 45.00 36.00 31.00 46.00
  1,431.00 1,400.00 1,240.00 1,302.00 1,039.00
           
Other Assets n/a n/a n/a n/a 358.00
Total Assets 10,071.00 8,899.00 8,087.00 8,300.00 7,691.00
           
Liabilities          
Current Liabilities          
Borrowings 655.00 498.00 869.00 956.00 759.00
Other Current Liabilities 1,761.00 1,726.00 1,970.00 1,928.00 1,382.00
  2,416.00 2,224.00 2,839.00 2,884.00 2,141.00
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 3,682.00 3,916.00 2,455.00 2,558.00 2,285.00
Provisions 361.00 202.00 132.00 162.00 296.00
Other Non-Current Liabilities 493.00 276.00 167.00 212.00 318.00
  4,536.00 4,394.00 2,754.00 2,932.00 2,899.00
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 6,952.00 6,618.00 5,593.00 5,816.00 5,040.00
           
Net Assets 3,119.00 2,281.00 2,494.00 2,484.00 2,651.00
           
Capital & Reserves          
Share Capital 96.00 96.00 96.00 97.00 100.00
Share Premium Account 1,756.00 1,574.00 1,559.00 1,546.00 1,530.00
Other Reserves (17,978.00) (18,221.00) (17,893.00) (17,775.00) (17,804.00)
Retained Earnings 19,207.00 18,826.00 18,718.00 18,609.00 18,813.00
Shareholders Funds 3,081.00 2,275.00 2,480.00 2,477.00 2,639.00
           
Minority Interests/Other Equity 38.00 6.00 14.00 7.00 12.00
Total Equity 3,119.00 2,281.00 2,494.00 2,484.00 2,651.00
Cash Flow 31-Mar-21 31-Mar-20 31-Mar-19 31-Mar-18 31-Mar-17
Net Cash Flow From Operating Activities 1,488.00 1,256.00 1,241.00 1,192.00 1,355.00
Returns On Investment & Servicing of Finance fn/a fn/a fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a fn/a fn/a
Net Cash Flow from Investing Activities (827.00) (1,177.00) (516.00) (358.00) (819.00)
Acquisitions & Disposals gn/a gn/a gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a cn/a cn/a
Net Cash Flow from Financing Activities (747.00) 61.00 (702.00) (768.00) (613.00)
Net Increase/Decrease In Cash (86.00) 140.00 23.00 66.00 (77.00)
Ratios - based on IFRS 31-Mar-21 31-Mar-20 31-Mar-19 31-Mar-18 31-Mar-17
Continuing Operations          
PE Ratio - Adjusted 33.7 30.4 29.5 22.6 25.6
PEG - Adjusted n/a 6.1 7.4 3.2 5.1
Earnings per Share Growth - Adjusted 0% 5% 4% 7% 5%
Dividend Cover 2.19 2.19 2.11 2.11 2.13
Revenue per Share 582.67¢ 574.17¢ 537.72¢ 499.89¢ 461.17¢
Pre-Tax Profit per Share 116.82¢ 104.44¢ 105.86¢ 103.60¢ 113.94¢
Operating Margin 19.79% 22.88% 23.90% 22.93% 24.80%
Return on Capital Employed 204.07% 155.51% 766.45% 622.94% 378.60%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 33.7 30.4 29.5 22.6 25.6
PEG - Adjusted n/a 6.1 7.4 3.2 5.1
Earnings per Share Growth - Adjusted 0% 5% 4% 7% 5%
Dividend Cover 2.19 2.19 2.11 2.11 2.13
           
Dividend Yield 1.4% 1.5% 1.6% 2.1% 1.8%
Dividend per Share Growth n/a 1.08% 3.91% 7.83% 3.75%
Operating Cash Flow per Share 161.40¢ 139.25¢ 137.28¢ 129.99¢ 144.15¢
Cash Incr/Decr per Share (9.33¢) 15.52¢ 2.54¢ 7.20¢ (8.19¢)
Net Asset Value per Share (exc. Intangibles) (445.57¢) (426.27¢) (365.49¢) (382.33¢) (325.00¢)
Net Gearing 134.92% 181.85% 128.02% 135.57% 112.20%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 3: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 4: Forecast figures based on normalised accounts.