BDEV.L Analyst Estimates

* Currency is the same as in Financial Statements, as originally reported (before conversion)
Period Ending: 2026
06-30 		2025
06-30 		2024
06-30 		2023
06-30 		2022
06-30 		2021
06-30 		2020
06-30 		2019
06-30 		2018
06-30 		2017
06-30 		2016
06-30 		2015
06-30 		2014
06-30 		2013
06-30 		2012
06-30 		2011
06-30 		2010
06-30 		2009
06-30 		2008
06-30 		2007
06-30 		2006
06-30 		2005
06-30 		2004
06-30 		2003
06-30 		2002
06-30 		2001
06-30 		2000
06-30 		1999
06-30 		1998
06-30 		1997
06-30 		1996
06-30
Estimated Revenue
Low 4,330.24 3,929.92 3,825.26 4,831.32 4,068.76 3,666.60 3,104.36 4,610.81 4,672.49 4,246.35 3,880.00 3,332.92 2,949.11 2,351.67 2,092.29 1,928.79 1,910.90 1,978.80 3,119.52 2,548.19 2,352.25 2,398.81 2,261.09 1,945.46 1,463.84 1,384.77 1,057.88 839.05 795.40 685.79 615.95
Average 4,769.49 4,402.07 4,137.94 5,321.40 4,480.67 4,181.38 3,485.14 4,896.68 4,952.27 4,688.69 4,206.69 3,689.74 3,173.34 2,613.38 2,344.18 2,086.23 2,068.97 2,242.10 3,511.84 2,953.01 2,519.29 2,527.98 2,510.76 2,157.46 1,694.80 1,495.06 1,187.76 970.19 870.28 734.73 647.91
High 5,732.76 5,657.44 4,598.15 6,396.14 4,750.14 4,380.47 3,983.10 5,091.33 5,001.06 4,777.68 4,420.38 3,786.24 3,224.22 2,696.68 2,414.75 2,155.26 2,448.00 2,397.00 3,645.19 3,074.37 2,649.96 2,578.40 2,606.51 2,221.56 1,759.99 1,624.86 1,371.90 1,024.18 896.58 755.31 657.90
Estimated EBITDA
Low 784.46 711.94 716.69 708.88 657.56 581.67 637.60 839.17 807.47 800.46 675.17 465.62 90.99 59.42 -74.61 -246.99 -831.93 -8.61 449.96 392.48 395.77 357.11 324.85 268.48 177.06 162.73 133.81 95.26 78.52 51.10 111.58
Average 864.04 819.05 761.16 713.67 665.42 624.69 674.01 840.85 814.77 810.53 689.41 479.05 92.41 59.52 -74.39 -246.74 -786.65 -8.36 451.32 420.33 402.21 363.48 325.27 270.76 181.43 172.95 137.81 100.67 80.19 52.05 117.37
High 1,038.54 1,024.90 818.56 743.55 680.94 634.56 740.87 865.75 848.81 825.46 691.39 483.82 95.43 59.91 -72.03 -215.44 -751.70 -8.31 464.59 424.67 414.80 382.99 327.93 282.68 189.88 179.86 146.41 103.15 80.36 52.70 119.18
Estimated EBIT
Low 766.24 695.41 668.59 661.30 613.42 542.62 605.55 851.21 836.57 722.43 657.61 463.13 196.80 201.12 87.65 -40.17 -511.25 187.25 570.31 443.72 403.32 371.55 347.16 287.67 196.83 178.61 140.79 101.90 84.55 65.36 108.99
Average 843.97 764.07 710.07 665.77 620.76 582.76 640.14 852.92 844.13 731.51 671.48 476.49 199.87 201.46 90.53 -40.13 -483.42 188.47 572.02 475.20 409.89 378.18 347.62 290.11 201.69 189.81 144.99 107.69 86.35 66.57 114.65
High 1,014.42 1,001.10 763.62 693.64 635.24 591.97 703.63 878.17 879.40 744.98 673.41 481.23 206.42 202.76 90.79 -35.04 -461.94 194.12 588.85 480.12 422.72 398.48 350.46 302.88 211.08 197.40 154.04 110.35 86.53 67.39 116.42
Estimated Net Income
Low 303.56 275.32 224.04 526.74 496.93 439.58 498.23 662.83 644.59 594.78 512.36 345.15 88.95 75.14 -15.51 -119.51 -478.57 54.81 356.18 297.91 285.06 257.69 239.89 199.56 133.93 118.68 94.64 66.56 53.24 39.64 107.59
Average 393.75 314.56 237.94 530.30 502.87 472.09 526.68 664.16 650.42 602.26 523.17 355.10 90.34 75.27 -15.46 -119.39 -452.52 55.16 357.25 319.04 289.70 262.29 240.20 201.26 137.24 126.12 97.46 70.34 54.37 40.37 116.98
High 454.23 314.56 255.88 552.50 514.60 479.55 578.92 683.82 677.60 613.35 524.67 358.63 93.30 75.76 -14.97 -104.24 -432.42 56.81 367.75 322.34 298.77 276.37 242.16 210.12 143.63 131.16 103.54 72.08 54.48 40.87 130.55
Estimated SGA Expenses
Low 193.64 175.74 173.04 171.16 158.76 140.44 143.54 144.37 139.01 142.67 156.76 135.17 127.33 117.17 100.67 83.38 87.85 83.73 139.50 113.95 68.15 73.20 66.71 69.93 44.93 37.43 34.77 27.64 26.10 23.83 27.54
Average 213.28 197.75 183.78 172.31 160.66 150.83 151.74 144.66 140.27 144.46 160.07 139.06 129.32 117.37 103.97 95.49 91.93 84.27 157.04 132.05 69.26 74.51 66.80 70.52 46.03 39.78 35.81 29.21 26.65 24.27 28.97
High 256.36 252.99 197.64 179.53 164.41 153.21 166.79 148.94 146.13 147.12 160.53 140.45 133.56 118.13 104.27 95.59 97.23 86.80 163.01 137.48 71.43 78.51 67.35 73.63 48.18 41.36 38.04 29.93 26.71 24.57 29.42
Estimated EPS
Low 0.30 0.27 0.20 0.47 0.36 0.44 0.34 0.66 0.62 0.56 0.52 0.42 0.28 0.13 0.07 0.01 -0.07 -0.21 0.39 0.74 0.71 0.71 0.68 0.50 0.34 0.31 0.24 0.19 0.14 0.11 0.11
Average 0.40 0.32 0.24 0.53 0.58 0.51 0.43 0.72 0.67 0.61 0.55 0.45 0.31 0.15 0.08 0.03 -0.03 -0.19 0.49 0.80 0.74 0.76 0.72 0.55 0.40 0.33 0.26 0.22 0.17 0.13 0.12
High 0.45 0.36 0.26 0.67 0.70 0.58 0.53 0.77 0.71 0.66 0.58 0.48 0.33 0.16 0.09 0.04 -0.02 -0.13 0.55 0.90 0.79 0.83 0.78 0.59 0.43 0.36 0.31 0.26 0.19 0.14 0.13
Number of Analysts 11 13 14 17 16 16 17 16 17 16 14 15 16 15 16 18 19 13 12 9 12 12 14 9 9 7 10 9 7 5 4

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.