Market cap
$90,257 Mln
Revenue (TTM)
$39,851 Mln
P/E Ratio
10
P/B Ratio
0.8
Div. Yield
0.4 %
Income Statement (£ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
39,851.31
|
50,828.00
|
57,016.48
|
49,773.95
|
33,298.32
|
25,121.00
|
|||||
|
Cost of Revenue
|
2,002.58
|
21,688.00
|
27,962.47
|
23,913.61
|
9,747.20
|
3,167.00
|
|||||
|
Gross Profit
|
37,848.74
|
29,140.00
|
29,054.01
|
25,860.34
|
23,551.12
|
21,954.00
|
|||||
|
Operating Expenses
|
27,804.34
|
20,001.00
|
20,812.82
|
19,401.41
|
16,516.11
|
13,760.00
|
|||||
|
Operating Profit (EBIT)
|
10,044.40
|
9,139.00
|
8,278.97
|
6,450.08
|
7,041.04
|
8,194.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
10,044.40
|
9,139.00
|
8,241.19
|
6,458.94
|
7,035.01
|
8,194.00
|
|||||
|
Provision for Tax
|
2,131.78
|
1,926.00
|
1,788.94
|
1,213.88
|
1,043.30
|
1,138.00
|
|||||
|
Profit after Tax (Net Income)
|
7,875.85
|
7,172.00
|
6,440.00
|
5,173.25
|
5,952.55
|
7,009.00
|
|||||
|
Minority Interest
|
-37.00
|
-41.00
|
-49.00
|
-64.00
|
-45.00
|
-47.00
|
|||||
|
Consolidated Profit
|
4,109.00
|
6,175.00
|
5,316.00
|
4,274.00
|
5,023.00
|
6,375.00
|
Liabilities (£ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
79,358.00
|
77,784.00
|
71,821.00
|
61,769.00
|
69,260.00
|
1,272,659.00
|
|||||
|
Minority Interest
|
-37.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
976,765.00
|
768,274.00
|
781,767.00
|
1,314,919.00
|
1,444,439.00
|
111,626.00
|
|||||
|
Current Liabilities
|
673,782.00
|
697,655.00
|
663,954.00
|
100,799.00
|
436,293.00
|
396,548.00
|
|||||
|
Total Liabilities
|
2,404,140.00
|
1,544,165.00
|
1,518,202.00
|
1,477,487.00
|
1,513,699.00
|
1,384,285.00
|
Assets (£ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,274,175.00
|
1,136,325.00
|
1,008,528.00
|
966,644.00
|
555,552.00
|
675,947.00
|
|||||
|
Current Assets
|
456,183.00
|
407,840.00
|
509,674.00
|
510,843.00
|
256,351.00
|
238,574.00
|
|||||
|
Total Assets
|
2,186,541.00
|
1,544,165.00
|
1,518,202.00
|
1,477,487.00
|
1,513,699.00
|
1,384,285.00
|
|||||
|
Total Debt*
|
137,935.00
|
219,941.00
|
185,746.00
|
176,651.00
|
136,510.00
|
141,295.00
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (£ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-6,211.00
|
7,113.00
|
-927.00
|
30,231.00
|
48,919.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1,595.00
|
-17,886.00
|
-23,414.00
|
-21,673.00
|
4,270.00
|
|||||
|
Cash from Financing Activities
|
--
|
27,206.00
|
784.00
|
-1,389.00
|
696.00
|
107.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (£)
|
2.28
|
2.07
|
1.69
|
0.34
|
1.43
|
1.64
|
|||||
|
Cash EPS (£)
|
--
|
2.57
|
2.13
|
0.46
|
1.86
|
2.13
|
|||||
|
Adjusted Book Value (£)
|
--
|
22.41
|
18.81
|
4.09
|
16.61
|
298.36
|
|||||
|
Dividend per Share (£)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (£)
|
--
|
-1.79
|
1.86
|
-0.06
|
7.25
|
11.47
|
|||||
|
Free Cash Flow per Share (£)
|
--
|
-2.33
|
1.45
|
-0.18
|
6.83
|
11.07
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.58
|
2.60
|
2.33
|
0.74
|
0.50
|
|||||
|
ROE (%)
|
9.98
|
9.59
|
9.64
|
7.90
|
0.89
|
0.55
|
|||||
|
ROA (%)
|
0.39
|
0.47
|
0.43
|
0.35
|
0.41
|
0.51
|
|||||
|
EBIT Margin (%)
|
--
|
17.98
|
14.45
|
12.98
|
21.13
|
32.62
|
|||||
|
Net Margin (%)
|
19.76
|
14.11
|
11.29
|
10.39
|
17.88
|
27.90
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
44.74
|
-0.11
|
0.15
|
0.49
|
0.33
|
0.00
|
|||||
|
EBIT Growth (%)
|
--
|
10.89
|
27.59
|
-8.19
|
-14.14
|
184.39
|
|||||
|
Net Profit Growth (%)
|
14.60
|
11.37
|
24.49
|
-13.09
|
-15.07
|
212.27
|
|||||
|
EPS Growth (%)
|
20.24
|
0.23
|
3.92
|
-0.76
|
-0.13
|
2.17
|
|||||
|
Book Value Growth (%)
|
8.24
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
2.83
|
2.59
|
2.86
|
1.97
|
0.11
|
|||||
|
Short term debt to equity ratio
|
--
|
0.94
|
--
|
0.67
|
1.00
|
0.06
|
|||||
|
Current Ratio
|
0.68
|
0.58
|
0.77
|
5.07
|
0.59
|
0.60
|
|||||
|
Quick Ratio
|
0.68
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
0.42
|
0.32
|
0.29
|
0.82
|
2.59
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
0.56
|
0.54
|
--
|
--
|
1.16
|
1.04
|
|||||
|
Asset Turnover
|
0.02
|
0.03
|
0.04
|
0.03
|
0.02
|
0.02
|
|||||
|
Receivable days
|
--
|
1.98
|
--
|
2.83
|
3.54
|
5.37
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
1.16
|
1.33
|
5.38
|
16.72
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|