Analysis
Aalto
Consulting
Group
Alternatives Implementation Financials Risk mitigation Conclusion
Margin and bonus-% has been decreasing
8,465
9,028
9,701
9,749
10,026
5.4% 5.2%
4.6%
4.1%
4.8%
17%
15%
11%
10%
6%
0.0%
2.0%
4.0%
6.0%
8.0%
10.0%
12.0%
14.0%
16.0%
18.0%
7,500
8,000
8,500
9,000
9,500
10,000
10,500
2013 2014 2015 2016 2017
Revenue EBIT-% Bonus-%
Income statement
GBP m 20132014201520162017
Gross sales 9,54110,17210,94311,01911,374
Waitrose 5,7646,1126,5096,4616,633
John lewis 3,7774,0604,4344,5574,741
Revenue 8,4659,0289,7019,74910,026
Waitrose 5,4165,7546,1356,0866,246
John lewis 3,0493,2743,5663,6633,781
EBIT 453471441401478
Waitrose 292310237232253
John lewis 217226250250243
Group and other (56)(65)(46)(81)(19)
Profit for the year 101102144223354
EBIT-% 5.4%5.2%4.6%4.1%4.8%
Profit-% 1.2%1.1%1.5%2.3%3.5%
Partnership Bonus 210.8202.5156.214589.4
Bonus-% 17%15%11%10% 6%
y-o-y growth n.q. 7% 8% 1% 3%