Analysts' consensus

These forecasts are not endorsed by Tyman plc nor does Tyman plc assume any obligation to update or revise the consensus to reflect circumstances arising after the date below.

The consensus for 2021 and 2022 has been compiled by Tyman plc as of 14 May 2021 from forecasts provided by five registered investment analysts since the publication of the Trading Update on 6 May 2021.

The consensus for 2023 has been compiled from forecasts provided by six registered investment analysts, with two of the eight brokers yet to publish forecasts for 2023.                                                

  2021   2022   2023
£m (unless otherwise stated): Consensus High Low   Consensus High Low   Consensus High Low
Sales 614.9 621.1 602.2   630.5 635.8 622.6   634.6 655.0 635.8
Adj. operating profit* 89.3 90.2 88.6   92.7 94.5 91.7   95.3 99.5 95.0
Adj. PBT* 78.9 80.1 77.0   83.5 85.1 81.0   86.0 89.5 84.5
Adj. EPS (p)* 31.0 33.2 29.9   32.6 34.5 31.4   33.0 34.2 32.5
DPS (p) 11.2 12.1 10.0   12.4 13.5 11.6   13.5 14.8 12.5
Net debt** 124.9 129.2 116.8   93.2 103.3 83.6   74.2 75.9 43.0

* Adjusted ("Adj.") profit metrics (formerly referred to as "Underlying") are defined as before amortisation of acquired intangible assets, deferred tax on amortisation of acquired intangible assets, impairment of goodwill, exceptional items, unwinding of discount on provisions, gains and losses on the fair value of financial instruments, amortisation of borrowing costs, accelerated amortisation of borrowing costs, and the associated tax effect.                                                  
** Net debt includes lease liabilities