Market cap
$63,818 Mln
Revenue (TTM)
$-- Mln
P/E Ratio
21.7
P/B Ratio
37.1
Div. Yield
2 %
Income Statement (£ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9,590.00
|
9,434.00
|
9,161.00
|
8,553.00
|
7,244.00
|
7,110.00
|
|||||
|
Cost of Revenue
|
3,481.00
|
3,300.00
|
3,216.00
|
3,045.00
|
2,562.00
|
2,487.00
|
|||||
|
Gross Profit
|
6,109.00
|
6,134.00
|
5,945.00
|
5,508.00
|
4,682.00
|
4,623.00
|
|||||
|
Operating Expenses
|
3,126.00
|
3,273.00
|
3,263.00
|
3,204.00
|
2,827.00
|
3,113.00
|
|||||
|
Operating Profit (EBIT)
|
2,983.00
|
2,861.00
|
2,682.00
|
2,323.00
|
1,884.00
|
1,525.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2,750.00
|
2,557.00
|
2,295.00
|
2,113.00
|
1,797.00
|
1,468.00
|
|||||
|
Provision for Tax
|
672.00
|
613.00
|
507.00
|
481.00
|
326.00
|
275.00
|
|||||
|
Profit after Tax (Net Income)
|
2,065.00
|
1,934.00
|
1,781.00
|
1,634.00
|
1,471.00
|
1,224.00
|
|||||
|
Minority Interest
|
-13.00
|
-10.00
|
-7.00
|
2.00
|
--
|
2.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
1,634.00
|
1,471.00
|
1,224.00
|
Liabilities (£ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,366.00
|
3,481.00
|
3,460.00
|
3,776.00
|
3,232.00
|
2,099.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6,374.00
|
5,911.00
|
5,988.00
|
6,888.00
|
6,886.00
|
7,670.00
|
|||||
|
Current Liabilities
|
5,993.00
|
5,718.00
|
5,490.00
|
5,187.00
|
3,748.00
|
4,374.00
|
|||||
|
Total Liabilities
|
14,757.00
|
15,133.00
|
14,917.00
|
15,829.00
|
13,858.00
|
14,145.00
|
Assets (£ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
11,797.00
|
12,137.00
|
12,043.00
|
12,760.00
|
11,501.00
|
11,871.00
|
|||||
|
Current Assets
|
2,960.00
|
2,996.00
|
2,874.00
|
3,069.00
|
2,357.00
|
2,274.00
|
|||||
|
Total Assets
|
14,757.00
|
15,133.00
|
14,917.00
|
15,829.00
|
13,858.00
|
14,145.00
|
|||||
|
Total Debt*
|
7,334.00
|
6,544.00
|
6,497.00
|
6,730.00
|
6,167.00
|
7,123.00
|
|||||
|
Net Current Assets
|
-3,041.00
|
-2,722.00
|
-2,616.00
|
-2,118.00
|
-1,391.00
|
-2,100.00
|
Cashflow (£ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
2,876.00
|
2,645.00
|
2,478.00
|
2,401.00
|
2,016.00
|
1,596.00
|
|||||
|
Cash Flow from Investing Activities
|
-829.00
|
-613.00
|
-590.00
|
-859.00
|
-384.00
|
-1,173.00
|
|||||
|
Cash from Financing Activities
|
-2,032.00
|
-2,064.00
|
-2,057.00
|
-1,334.00
|
-1,606.00
|
-474.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (£)
|
1.13
|
1.03
|
0.94
|
0.85
|
0.76
|
0.63
|
|||||
|
Cash EPS (£)
|
1.49
|
1.41
|
1.32
|
1.22
|
1.14
|
1.07
|
|||||
|
Adjusted Book Value (£)
|
1.29
|
1.86
|
1.82
|
1.96
|
1.68
|
1.08
|
|||||
|
Dividend per Share (£)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (£)
|
1.57
|
1.42
|
1.31
|
1.25
|
1.04
|
0.82
|
|||||
|
Free Cash Flow per Share (£)
|
1.56
|
1.40
|
1.29
|
1.02
|
0.87
|
0.64
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
20.94
|
19.36
|
17.41
|
16.42
|
15.80
|
13.75
|
|||||
|
ROE (%)
|
70.63
|
55.73
|
49.23
|
46.63
|
55.19
|
57.40
|
|||||
|
ROA (%)
|
13.82
|
12.87
|
11.59
|
11.01
|
10.51
|
8.76
|
|||||
|
EBIT Margin (%)
|
31.52
|
30.08
|
28.33
|
26.61
|
26.53
|
22.98
|
|||||
|
Net Margin (%)
|
21.53
|
20.50
|
19.44
|
19.10
|
20.31
|
17.22
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.02
|
0.03
|
0.07
|
0.18
|
0.02
|
-0.10
|
|||||
|
EBIT Growth (%)
|
6.52
|
9.36
|
14.02
|
18.42
|
17.63
|
-23.93
|
|||||
|
Net Profit Growth (%)
|
6.77
|
8.59
|
9.00
|
11.08
|
20.18
|
-18.67
|
|||||
|
EPS Growth (%)
|
0.09
|
0.10
|
0.11
|
0.11
|
0.21
|
-0.18
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
3.10
|
1.88
|
1.88
|
1.78
|
1.91
|
3.39
|
|||||
|
Short term debt to equity ratio
|
0.68
|
0.41
|
0.38
|
0.23
|
0.07
|
0.40
|
|||||
|
Current Ratio
|
0.49
|
0.52
|
0.52
|
0.59
|
0.63
|
0.52
|
|||||
|
Quick Ratio
|
0.44
|
0.47
|
0.47
|
0.53
|
0.56
|
0.47
|
|||||
|
Interest Coverage
|
10.14
|
10.10
|
8.65
|
12.51
|
12.81
|
9.34
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
25.74
|
26.15
|
22.15
|
28.12
|
27.06
|
27.10
|
|||||
|
Asset Turnover
|
0.64
|
0.63
|
0.60
|
0.58
|
0.52
|
0.51
|
|||||
|
Receivable days
|
93.98
|
87.03
|
88.39
|
93.20
|
97.99
|
102.59
|
|||||
|
Inventory Days
|
33.68
|
35.92
|
35.61
|
33.71
|
35.14
|
33.56
|
|||||
|
Payable days
|
235.19
|
21.80
|
17.04
|
14.27
|
18.75
|
24.01
|
|||||
|
Cash Conversion Cycle
|
-107.53
|
101.15
|
106.96
|
112.63
|
114.39
|
112.13
|