{ "ticker": { "uuid": "0c223d7f-a836-4e93-a4e6-d637e8ca233f", "symbol": "TPK", "name": "Travis Perkins plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/0c223d7f-a836-4e93-a4e6-d637e8ca233f/", "api_url": "https://sharemaestro.com/factors/api/tickers/0c223d7f-a836-4e93-a4e6-d637e8ca233f/" }, "ticker_metadata": { "id": 31493, "uuid": "0c223d7f-a836-4e93-a4e6-d637e8ca233f", "symbol": "TPK", "name": "Travis Perkins plc", "asset_type": "equity", "market_cap": 1131226752, "stock_exchange_id": 19, "industry": "Industrial Distribution", "sector": "Industrials", "description": "Travis Perkins plc engages in distribution of building material products in the United Kingdom. It operates through Merchanting and Toolstation segments. The company offers tools and building supplies. It also distributes pipeline, insulation, and interior building products; provides managed and hire services; designs and supplies kitchen offer under the Benchmarx; and commercial and industrial heating and cooling solutions. In addition, the company provides specialist civils and drainage solutions; and air-conditioning, refrigeration products, and heat pumps, as well as installation materials. Further, it provides kitchens and joinery products, as well as repair and maintenance management services for social housing landlords. The company markets its products under Travis Perkins, Toolstation, BSS, Keyline, CCF, and TF Solution brands. It sells its products through branches and distribution centres. Travis Perkins plc was founded in 1797 and is headquartered in Northampton, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "0c223d7f-a836-4e93-a4e6-d637e8ca233f", "symbol": "TPK", "name": "Travis Perkins plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/0c223d7f-a836-4e93-a4e6-d637e8ca233f/", "api_url": "https://sharemaestro.com/factors/api/tickers/0c223d7f-a836-4e93-a4e6-d637e8ca233f/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.61, "value": 0.86, "quality": 0.22, "momentum": 0.23, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 543, "market_cap": 115029234573, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0007, "shareholder_yield": 0.0002, "roe": -0.0993, "piotroski_f_score": 5, "momentum_12_1": -0.1299, "volatility_252d": 0.3755 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:18.865488+00:00", "batch_id": "" }, "size": { "price_close": 543, "market_cap": 115029234573, "market_cap_usd": 115029234573, "enterprise_value": 115650334573, "shares_outstanding": 211840211, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 64.7578, "ptbv_ratio": 64.7578, "ps_ratio": 25.2003, "pcf_ratio": 306.4994, "pfcf_ratio": 386.0041, "ev_ebitda": 1340.0966, "ev_ebit": 875.4757, "ev_sales": 25.3364, "ev_fcf": 388.0884, "earnings_yield": null, "fcf_yield": 0.0026, "price_to_sales": 25.2003, "price_to_book": 64.7578, "price_to_cashflow": 306.4994, "ebitda_to_ev": 0.0007, "sales_yield": 0.0395 }, "yield": { "dividend_yield": 0.0002, "buyback_yield": 0, "shareholder_yield": 0.0002, "debt_paydown_yield": 0, "total_yield": 0.0002 }, "quality": { "gross_margin": 0.2613, "operating_margin": 0.0289, "net_margin": -0.0386, "ebitda_margin": 0.0189, "fcf_margin": 0.0653, "roe": -0.0993, "roa": -0.0463, "roic": 0.0413, "roc_greenblatt": null, "asset_turnover": 1.1978, "cash_conversion": -1.6903, "accruals_ratio": -0.1447, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0425, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.313, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 7.197, "debt_to_assets": 0.275, "interest_coverage": 2.3547, "current_ratio": 1.7221, "quick_ratio": 1.7221, "net_debt": 621100000, "local_beta": 1.687, "volatility_252d": 0.3755, "volatility_60d": 0.794, "max_drawdown_12m": -0.2856, "risk_adjusted_momentum": -0.346 }, "growth": { "revenue_growth_1y": -0.0093, "revenue_growth_3y_cagr": -0.0296, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4522, "book_value_growth_1y": -0.1024, "revenue_growth": -0.0093, "earnings_growth": null }, "momentum": { "price_return_1m": 0.015, "price_return_3m": -0.1227, "price_return_6m": -0.1311, "price_return_9m": -0.0652, "price_return_12m": -0.1169, "price_return_12m_ex1m": -0.1299, "momentum_6m": -0.1311, "momentum_12m": -0.1169, "momentum_12_1": -0.1299, "distance_from_52w_high": -0.2394, "distance_from_52w_low": 0.0647, "relative_strength": -0.29 }, "raw_ttm": { "revenue_ttm": 4564600000, "gross_profit_ttm": 1192600000, "ebit_ttm": 132100000, "ebitda_ttm": 86300000, "net_income_ttm": -176300000, "eps_diluted_ttm": -0.8322, "operating_cash_flow_ttm": 375300000, "capital_expenditure_ttm": -77300000, "fcf_ttm": 298000000, "dividends_paid_ttm": -28600000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 56100000, "cash_and_equivalents": 426900000, "total_current_assets": 1724900000, "total_current_liabilities": 1001600000, "net_ppe": null, "total_assets": 3810800000, "total_debt": 1048000000, "total_equity": 1776300000, "net_working_capital": 303600000, "book_value_per_share": 8.3851, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.3851 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 11, "rank_pcf": 16, "rank_ev_ebitda": 84, "rank_ev_ebit": 56, "rank_earnings_yield": 50, "rank_fcf_yield": 11, "rank_dividend_yield": 40, "rank_shareholder_yield": 49, "rank_total_yield": 59, "rank_roe": 78, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 78, "rank_fcf_margin": 50, "rank_piotroski": 63, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 66 }, "composites": { "value_composite": 14, "quality_composite": 78, "momentum_composite": 77, "growth_composite": 75, "yield_composite": 34, "svqf_composite": 69, "vc1_composite": 17, "vc2_composite": 17, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 39, "quality_value_composite": 0.435, "os_score": 0.61, "value_percentile": 0.86, "quality_percentile": 0.22, "momentum_percentile": 0.23, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 17, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9293, "ticker_id": 31493, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:18.865488+00:00", "batch_id": "", "os_score_delta": null, "price_close": 543, "market_cap": 115029234573, "market_cap_usd": 115029234573, "enterprise_value": 115650334573, "shares_outstanding": 211840211, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 64.75777435, "ptbv_ratio": 64.75777435, "ps_ratio": 25.20028799, "pcf_ratio": 306.49942599, "pfcf_ratio": 386.00414286, "ev_ebitda": 1340.09657674, "ev_ebit": 875.47565914, "ev_sales": 25.33635687, "ev_fcf": 388.08837105, "earnings_yield": null, "fcf_yield": 0.00257673, "dividend_yield": 0.00024863, "buyback_yield": 0, "shareholder_yield": 0.00024863, "debt_paydown_yield": 0, "total_yield": 0.00024863, "gross_margin": 0.26127152, "operating_margin": 0.0289401, "net_margin": -0.03862332, "ebitda_margin": 0.01890637, "fcf_margin": 0.06528502, "roe": -0.09925125, "roa": -0.04626325, "roic": 0.04132602, "roc_greenblatt": null, "asset_turnover": 1.19780623, "cash_conversion": -1.69030062, "accruals_ratio": -0.14474651, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 7.19698725, "debt_to_assets": 0.27500787, "interest_coverage": 2.35472371, "current_ratio": 1.72214457, "quick_ratio": 1.72214457, "net_debt": 621100000, "revenue_growth_1y": -0.0092894, "revenue_growth_3y_cagr": -0.02957597, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.45224172, "book_value_growth_1y": -0.10241928, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.042484, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01495327, "price_return_3m": -0.12266422, "price_return_6m": -0.13108672, "price_return_9m": -0.06521613, "price_return_12m": -0.11689517, "price_return_12m_ex1m": -0.12990592, "distance_from_52w_high": -0.23939658, "distance_from_52w_low": 0.06470588, "relative_strength": -0.29003575, "local_beta": 1.687, "volatility_252d": 0.375485, "volatility_60d": 0.794023, "max_drawdown_12m": -0.2856211, "revenue_ttm": 4564600000, "gross_profit_ttm": 1192600000, "ebit_ttm": 132100000, "ebitda_ttm": 86300000, "net_income_ttm": -176300000, "eps_diluted_ttm": -0.83223104, "operating_cash_flow_ttm": 375300000, "capital_expenditure_ttm": -77300000, "fcf_ttm": 298000000, "dividends_paid_ttm": -28600000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 56100000, "cash_and_equivalents": 426900000, "total_current_assets": 1724900000, "total_current_liabilities": 1001600000, "net_ppe": null, "total_assets": 3810800000, "total_debt": 1048000000, "total_equity": 1776300000, "net_working_capital": 303600000, "book_value_per_share": 8.38509361, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.38509361, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 50, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 11, "rank_pcf": 16, "rank_ev_ebitda": 84, "rank_ev_ebit": 56, "rank_earnings_yield": 50, "rank_fcf_yield": 11, "rank_dividend_yield": 40, "rank_shareholder_yield": 49, "rank_total_yield": 59, "rank_roe": 78, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 78, "rank_fcf_margin": 50, "rank_piotroski": 63, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 66, "value_composite": 14, "quality_composite": 78, "momentum_composite": 77, "growth_composite": 75, "yield_composite": 34, "svqf_composite": 69, "vc1_composite": 17, "vc2_composite": 17, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 17, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 543, "os": 0.61, "value": 0.86, "quality": 0.22, "momentum": 0.23, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0002, "roe": -0.0993, "momentum_12_1": -0.1299, "complete_fields": { "id": 9293, "ticker_id": 31493, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:18.865488+00:00", "batch_id": "", "os_score_delta": null, "price_close": 543, "market_cap": 115029234573, "market_cap_usd": 115029234573, "enterprise_value": 115650334573, "shares_outstanding": 211840211, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 64.75777435, "ptbv_ratio": 64.75777435, "ps_ratio": 25.20028799, "pcf_ratio": 306.49942599, "pfcf_ratio": 386.00414286, "ev_ebitda": 1340.09657674, "ev_ebit": 875.47565914, "ev_sales": 25.33635687, "ev_fcf": 388.08837105, "earnings_yield": null, "fcf_yield": 0.00257673, "dividend_yield": 0.00024863, "buyback_yield": 0, "shareholder_yield": 0.00024863, "debt_paydown_yield": 0, "total_yield": 0.00024863, "gross_margin": 0.26127152, "operating_margin": 0.0289401, "net_margin": -0.03862332, "ebitda_margin": 0.01890637, "fcf_margin": 0.06528502, "roe": -0.09925125, "roa": -0.04626325, "roic": 0.04132602, "roc_greenblatt": null, "asset_turnover": 1.19780623, "cash_conversion": -1.69030062, "accruals_ratio": -0.14474651, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 7.19698725, "debt_to_assets": 0.27500787, "interest_coverage": 2.35472371, "current_ratio": 1.72214457, "quick_ratio": 1.72214457, "net_debt": 621100000, "revenue_growth_1y": -0.0092894, "revenue_growth_3y_cagr": -0.02957597, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.45224172, "book_value_growth_1y": -0.10241928, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.042484, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01495327, "price_return_3m": -0.12266422, "price_return_6m": -0.13108672, "price_return_9m": -0.06521613, "price_return_12m": -0.11689517, "price_return_12m_ex1m": -0.12990592, "distance_from_52w_high": -0.23939658, "distance_from_52w_low": 0.06470588, "relative_strength": -0.29003575, "local_beta": 1.687, "volatility_252d": 0.375485, "volatility_60d": 0.794023, "max_drawdown_12m": -0.2856211, "revenue_ttm": 4564600000, "gross_profit_ttm": 1192600000, "ebit_ttm": 132100000, "ebitda_ttm": 86300000, "net_income_ttm": -176300000, "eps_diluted_ttm": -0.83223104, "operating_cash_flow_ttm": 375300000, "capital_expenditure_ttm": -77300000, "fcf_ttm": 298000000, "dividends_paid_ttm": -28600000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 56100000, "cash_and_equivalents": 426900000, "total_current_assets": 1724900000, "total_current_liabilities": 1001600000, "net_ppe": null, "total_assets": 3810800000, "total_debt": 1048000000, "total_equity": 1776300000, "net_working_capital": 303600000, "book_value_per_share": 8.38509361, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.38509361, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 50, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 11, "rank_pcf": 16, "rank_ev_ebitda": 84, "rank_ev_ebit": 56, "rank_earnings_yield": 50, "rank_fcf_yield": 11, "rank_dividend_yield": 40, "rank_shareholder_yield": 49, "rank_total_yield": 59, "rank_roe": 78, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 78, "rank_fcf_margin": 50, "rank_piotroski": 63, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 66, "value_composite": 14, "quality_composite": 78, "momentum_composite": 77, "growth_composite": 75, "yield_composite": 34, "svqf_composite": 69, "vc1_composite": 17, "vc2_composite": 17, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 17, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "income_statement": { "revenue": 4564600000, "cost_of_revenue": 3372000000, "gross_profit": 1192600000, "ebit": 132100000, "ebitda": 86300000, "pretax_income": null, "tax_provision": null, "net_income": -176300000, "net_income_to_common": -176300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 426900000, "total_current_assets": 1724900000, "total_assets": 3810800000, "short_term_debt": 7200000, "long_term_debt": 419400000, "total_debt": 1048000000, "total_liabilities": null, "total_equity": 1776300000, "shares_outstanding": 211840211, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 375300000, "capital_expenditure": -77300000, "free_cash_flow": 298000000, "dividends_paid": -28600000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1800000 }, "complete_fields": { "id": 398714, "ticker_id": 31493, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "86300000", "netIncome": "-176300000", "grossProfit": "1192600000", "totalRevenue": "4564600000", "costOfRevenue": "3372000000", "interestExpense": "56100000", "operatingIncome": "132100000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "164900000" }, "balance": { "totalDebt": "1048000000", "totalAssets": "3810800000", "longTermDebt": "419400000", "shortTermDebt": "7200000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "211840211", "totalCurrentAssets": "1724900000", "totalShareholderEquity": "1776300000", "totalCurrentLiabilities": "1001600000", "cashAndShortTermInvestments": "426900000" }, "cashflow": { "freeCashFlow": "298000000", "dividendsPaid": "-28600000", "issuanceOfDebt": "250500000", "issuanceOfStock": "0", "repaymentOfDebt": "-248700000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "375300000", "repurchaseOfStock": null, "capitalExpenditures": "-77300000" } }, "revenue": 4564600000, "cost_of_revenue": 3372000000, "gross_profit": 1192600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132100000, "depreciation_amortisation": 164900000, "ebitda": 86300000, "interest_expense": 56100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -176300000, "net_income_continuing_ops": null, "net_income_to_common": -176300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 426900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1724900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 3810800000, "short_term_debt": 7200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1001600000, "long_term_debt": 419400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1048000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1776300000, "shares_outstanding": 211840211, "operating_cash_flow": 375300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -77300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -28600000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 298000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "86300000", "netIncome": "-176300000", "grossProfit": "1192600000", "totalRevenue": "4564600000", "costOfRevenue": "3372000000", "interestExpense": "56100000", "operatingIncome": "132100000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "164900000" }, "balance": { "totalDebt": "1048000000", "totalAssets": "3810800000", "longTermDebt": "419400000", "shortTermDebt": "7200000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "211840211", "totalCurrentAssets": "1724900000", "totalShareholderEquity": "1776300000", "totalCurrentLiabilities": "1001600000", "cashAndShortTermInvestments": "426900000" }, "cashflow": { "freeCashFlow": "298000000", "dividendsPaid": "-28600000", "issuanceOfDebt": "250500000", "issuanceOfStock": "0", "repaymentOfDebt": "-248700000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "375300000", "repurchaseOfStock": null, "capitalExpenditures": "-77300000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "income_statement": { "revenue": 4607400000, "cost_of_revenue": 3403700000, "gross_profit": 1203700000, "ebit": 146800000, "ebitda": 202700000, "pretax_income": null, "tax_provision": null, "net_income": -77400000, "net_income_to_common": -77400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244400000, "total_current_assets": 1653500000, "total_assets": 4031200000, "short_term_debt": 13200000, "long_term_debt": 421800000, "total_debt": 1089600000, "total_liabilities": null, "total_equity": 1974100000, "shares_outstanding": 211317151, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 277400000, "capital_expenditure": -72200000, "free_cash_flow": 205200000, "dividends_paid": -23200000, "share_repurchases": null, "shares_issued": 100000, "net_debt_issued": null }, "complete_fields": { "id": 398717, "ticker_id": 31493, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "202700000", "netIncome": "-77400000", "grossProfit": "1203700000", "totalRevenue": "4607400000", "costOfRevenue": "3403700000", "interestExpense": "50500000", "operatingIncome": "146800000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "190600000" }, "balance": { "totalDebt": "1089600000", "totalAssets": "4031200000", "longTermDebt": "421800000", "shortTermDebt": "13200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "211317151", "totalCurrentAssets": "1653500000", "totalShareholderEquity": "1974100000", "totalCurrentLiabilities": "985300000", "cashAndShortTermInvestments": "244400000" }, "cashflow": { "freeCashFlow": "205200000", "dividendsPaid": "-23200000", "issuanceOfDebt": "0", "issuanceOfStock": "100000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "277400000", "repurchaseOfStock": null, "capitalExpenditures": "-72200000" } }, "revenue": 4607400000, "cost_of_revenue": 3403700000, "gross_profit": 1203700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146800000, "depreciation_amortisation": 190600000, "ebitda": 202700000, "interest_expense": 50500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -77400000, "net_income_continuing_ops": null, "net_income_to_common": -77400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1653500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 4031200000, "short_term_debt": 13200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 985300000, "long_term_debt": 421800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1089600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1974100000, "shares_outstanding": 211317151, "operating_cash_flow": 277400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -72200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -23200000, "share_repurchases": null, "shares_issued": 100000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 205200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "202700000", "netIncome": "-77400000", "grossProfit": "1203700000", "totalRevenue": "4607400000", "costOfRevenue": "3403700000", "interestExpense": "50500000", "operatingIncome": "146800000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "190600000" }, "balance": { "totalDebt": "1089600000", "totalAssets": "4031200000", "longTermDebt": "421800000", "shortTermDebt": "13200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "211317151", "totalCurrentAssets": "1653500000", "totalShareholderEquity": "1974100000", "totalCurrentLiabilities": "985300000", "cashAndShortTermInvestments": "244400000" }, "cashflow": { "freeCashFlow": "205200000", "dividendsPaid": "-23200000", "issuanceOfDebt": "0", "issuanceOfStock": "100000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "277400000", "repurchaseOfStock": null, "capitalExpenditures": "-72200000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "income_statement": { "revenue": 4837100000, "cost_of_revenue": 3538300000, "gross_profit": 1298800000, "ebit": 180200000, "ebitda": 354000000, "pretax_income": null, "tax_provision": null, "net_income": 38100000, "net_income_to_common": 38100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131500000, "total_current_assets": 1563200000, "total_assets": 4025500000, "short_term_debt": 0, "long_term_debt": 445100000, "total_debt": 1053500000, "total_liabilities": null, "total_equity": 2040300000, "shares_outstanding": 210840652, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 217600000, "capital_expenditure": -132600000, "free_cash_flow": 85000000, "dividends_paid": -82100000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -80000000 }, "complete_fields": { "id": 398718, "ticker_id": 31493, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "354000000", "netIncome": "38100000", "grossProfit": "1298800000", "totalRevenue": "4837100000", "costOfRevenue": "3538300000", "interestExpense": "49500000", "operatingIncome": "180200000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "183100000" }, "balance": { "totalDebt": "1053500000", "totalAssets": "4025500000", "longTermDebt": "445100000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "210840652", "totalCurrentAssets": "1563200000", "totalShareholderEquity": "2040300000", "totalCurrentLiabilities": "924700000", "cashAndShortTermInvestments": "131500000" }, "cashflow": { "freeCashFlow": "85000000", "dividendsPaid": "-82100000", "issuanceOfDebt": "100000000", "issuanceOfStock": "0", "repaymentOfDebt": "-180000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "217600000", "repurchaseOfStock": "0", "capitalExpenditures": "-132600000" } }, "revenue": 4837100000, "cost_of_revenue": 3538300000, "gross_profit": 1298800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180200000, "depreciation_amortisation": 183100000, "ebitda": 354000000, "interest_expense": 49500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 38100000, "net_income_continuing_ops": null, "net_income_to_common": 38100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1563200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 4025500000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 924700000, "long_term_debt": 445100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1053500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2040300000, "shares_outstanding": 210840652, "operating_cash_flow": 217600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -132600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -82100000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -80000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 85000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "354000000", "netIncome": "38100000", "grossProfit": "1298800000", "totalRevenue": "4837100000", "costOfRevenue": "3538300000", "interestExpense": "49500000", "operatingIncome": "180200000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "183100000" }, "balance": { "totalDebt": "1053500000", "totalAssets": "4025500000", "longTermDebt": "445100000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "210840652", "totalCurrentAssets": "1563200000", "totalShareholderEquity": "2040300000", "totalCurrentLiabilities": "924700000", "cashAndShortTermInvestments": "131500000" }, "cashflow": { "freeCashFlow": "85000000", "dividendsPaid": "-82100000", "issuanceOfDebt": "100000000", "issuanceOfStock": "0", "repaymentOfDebt": "-180000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "217600000", "repurchaseOfStock": "0", "capitalExpenditures": "-132600000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "income_statement": { "revenue": 4994800000, "cost_of_revenue": 3610100000, "gross_profit": 1384700000, "ebit": 254800000, "ebitda": 461800000, "pretax_income": null, "tax_provision": null, "net_income": 192200000, "net_income_to_common": 192200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235700000, "total_current_assets": 1690100000, "total_assets": 4136400000, "short_term_debt": 192500000, "long_term_debt": 349100000, "total_debt": 1054200000, "total_liabilities": null, "total_equity": 2102200000, "shares_outstanding": 209912650, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 256100000, "capital_expenditure": -139100000, "free_cash_flow": 117000000, "dividends_paid": -81700000, "share_repurchases": -172100000, "shares_issued": 3800000, "net_debt_issued": -45000000 }, "complete_fields": { "id": 398719, "ticker_id": 31493, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "461800000", "netIncome": "192200000", "grossProfit": "1384700000", "totalRevenue": "4994800000", "costOfRevenue": "3610100000", "interestExpense": "47200000", "operatingIncome": "254800000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "169600000" }, "balance": { "totalDebt": "1054200000", "totalAssets": "4136400000", "longTermDebt": "349100000", "shortTermDebt": "192500000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "209912650", "totalCurrentAssets": "1690100000", "totalShareholderEquity": "2102200000", "totalCurrentLiabilities": "1145900000", "cashAndShortTermInvestments": "235700000" }, "cashflow": { "freeCashFlow": "117000000", "dividendsPaid": "-81700000", "issuanceOfDebt": "75000000", "issuanceOfStock": "3800000", "repaymentOfDebt": "-120000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "256100000", "repurchaseOfStock": "-172100000", "capitalExpenditures": "-139100000" } }, "revenue": 4994800000, "cost_of_revenue": 3610100000, "gross_profit": 1384700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254800000, "depreciation_amortisation": 169600000, "ebitda": 461800000, "interest_expense": 47200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 192200000, "net_income_continuing_ops": null, "net_income_to_common": 192200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1690100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 4136400000, "short_term_debt": 192500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1145900000, "long_term_debt": 349100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1054200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2102200000, "shares_outstanding": 209912650, "operating_cash_flow": 256100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -139100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -81700000, "share_repurchases": -172100000, "shares_issued": 3800000, "net_debt_issued": -45000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 117000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "461800000", "netIncome": "192200000", "grossProfit": "1384700000", "totalRevenue": "4994800000", "costOfRevenue": "3610100000", "interestExpense": "47200000", "operatingIncome": "254800000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "169600000" }, "balance": { "totalDebt": "1054200000", "totalAssets": "4136400000", "longTermDebt": "349100000", "shortTermDebt": "192500000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "209912650", "totalCurrentAssets": "1690100000", "totalShareholderEquity": "2102200000", "totalCurrentLiabilities": "1145900000", "cashAndShortTermInvestments": "235700000" }, "cashflow": { "freeCashFlow": "117000000", "dividendsPaid": "-81700000", "issuanceOfDebt": "75000000", "issuanceOfStock": "3800000", "repaymentOfDebt": "-120000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "256100000", "repurchaseOfStock": "-172100000", "capitalExpenditures": "-139100000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": -70500000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398720, "ticker_id": 31493, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-70500000", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -70500000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-70500000", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 426900000, "total_current_assets": 1724900000, "total_assets": 3810800000, "short_term_debt": 7200000, "long_term_debt": 419400000, "total_debt": 1048000000, "total_liabilities": null, "total_equity": 1776300000, "shares_outstanding": 211840211, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398713, "ticker_id": 31493, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1048000000", "totalAssets": "3810800000", "longTermDebt": "419400000", "shortTermDebt": "7200000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "211840211", "totalCurrentAssets": "1724900000", "totalShareholderEquity": "1776300000", "totalCurrentLiabilities": "1001600000", "cashAndShortTermInvestments": "426900000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 426900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1724900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 3810800000, "short_term_debt": 7200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1001600000, "long_term_debt": 419400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1048000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1776300000, "shares_outstanding": 211840211, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "1048000000", "totalAssets": "3810800000", "longTermDebt": "419400000", "shortTermDebt": "7200000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "211840211", "totalCurrentAssets": "1724900000", "totalShareholderEquity": "1776300000", "totalCurrentLiabilities": "1001600000", "cashAndShortTermInvestments": "426900000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319300000, "total_current_assets": 1738400000, "total_assets": 4070100000, "short_term_debt": 125000000, "long_term_debt": 296700000, "total_debt": 1028900000, "total_liabilities": null, "total_equity": 1994600000, "shares_outstanding": 211317151, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398715, "ticker_id": 31493, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1028900000", "totalAssets": "4070100000", "longTermDebt": "296700000", "shortTermDebt": "125000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "211317151", "totalCurrentAssets": "1738400000", "totalShareholderEquity": "1994600000", "totalCurrentLiabilities": "1165600000", "cashAndShortTermInvestments": "319300000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1738400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 4070100000, "short_term_debt": 125000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1165600000, "long_term_debt": 296700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1028900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1994600000, "shares_outstanding": 211317151, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "1028900000", "totalAssets": "4070100000", "longTermDebt": "296700000", "shortTermDebt": "125000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "211317151", "totalCurrentAssets": "1738400000", "totalShareholderEquity": "1994600000", "totalCurrentLiabilities": "1165600000", "cashAndShortTermInvestments": "319300000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244400000, "total_current_assets": 1653500000, "total_assets": 4031200000, "short_term_debt": 13200000, "long_term_debt": 421800000, "total_debt": 1089600000, "total_liabilities": null, "total_equity": 1974100000, "shares_outstanding": 211317151, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398716, "ticker_id": 31493, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:28.016662+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1089600000", "totalAssets": "4031200000", "longTermDebt": "421800000", "shortTermDebt": "13200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "211317151", "totalCurrentAssets": "1653500000", "totalShareholderEquity": "1974100000", "totalCurrentLiabilities": "985300000", "cashAndShortTermInvestments": "244400000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1653500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 4031200000, "short_term_debt": 13200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 985300000, "long_term_debt": 421800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1089600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1974100000, "shares_outstanding": 211317151, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "1089600000", "totalAssets": "4031200000", "longTermDebt": "421800000", "shortTermDebt": "13200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "211317151", "totalCurrentAssets": "1653500000", "totalShareholderEquity": "1974100000", "totalCurrentLiabilities": "985300000", "cashAndShortTermInvestments": "244400000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }