{ "ticker": { "uuid": "14c7b56e-a9b2-430a-bc9d-5ea57a2e056c", "symbol": "BREE", "name": "Breedon Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/14c7b56e-a9b2-430a-bc9d-5ea57a2e056c/", "api_url": "https://sharemaestro.com/factors/api/tickers/14c7b56e-a9b2-430a-bc9d-5ea57a2e056c/" }, "ticker_metadata": { "id": 26967, "uuid": "14c7b56e-a9b2-430a-bc9d-5ea57a2e056c", "symbol": "BREE", "name": "Breedon Group plc", "asset_type": "equity", "market_cap": 982480832, "stock_exchange_id": 19, "industry": "Building Materials", "sector": "Basic Materials", "description": "Breedon Group plc, together with its subsidiaries, engages in the quarrying, manufacture, and sale of construction materials and building products in the Great Britain, Ireland, and the United States. The company offers aggregates, asphalt, cement, clay bricks, concrete blocks, roof and ridge tiles, ready-mixed concrete, screed, and trowel-ready mortar. In addition, the company provides minimix, on-site batching, surfacing, and waste recovery solutions. It serves a network of customers across the infrastructure, housebuilding and industrial end-markets. The company was formerly known as Breedon Aggregates Limited and changed its name to Breedon Group plc in August 2016. Breedon Group plc was incorporated in 2007 and is headquartered in Derby, 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": "14c7b56e-a9b2-430a-bc9d-5ea57a2e056c", "symbol": "BREE", "name": "Breedon Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/14c7b56e-a9b2-430a-bc9d-5ea57a2e056c/", "api_url": "https://sharemaestro.com/factors/api/tickers/14c7b56e-a9b2-430a-bc9d-5ea57a2e056c/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.82, "value": 0.9, "quality": 0.71, "momentum": 0.09, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 275.6, "market_cap": 95534688308.66, "pe_ratio": 1140.0321, "earnings_yield": 0.0009, "ebitda_to_ev": 0.0028, "shareholder_yield": 0.0005, "roe": 0.07, "piotroski_f_score": 4, "momentum_12_1": -0.3245, "volatility_252d": 0.2767 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:50.051736+00:00", "batch_id": "" }, "size": { "price_close": 275.6, "market_cap": 95534688308.6553, "market_cap_usd": 95534688308.6553, "enterprise_value": 96061988308.6553, "shares_outstanding": 346642548, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1140.0321, "pb_ratio": 79.8318, "ptbv_ratio": 79.8318, "ps_ratio": 55.7444, "pcf_ratio": 422.907, "pfcf_ratio": 902.9744, "ev_ebitda": 352.2625, "ev_ebit": 731.6222, "ev_sales": 56.052, "ev_fcf": 907.9583, "earnings_yield": 0.0009, "fcf_yield": 0.0011, "price_to_sales": 55.7444, "price_to_book": 79.8318, "price_to_cashflow": 422.907, "ebitda_to_ev": 0.0028, "sales_yield": 0.0178 }, "yield": { "dividend_yield": 0.0005, "buyback_yield": -0.0, "shareholder_yield": 0.0005, "debt_paydown_yield": 0, "total_yield": 0.0005 }, "quality": { "gross_margin": 0.7981, "operating_margin": 0.0766, "net_margin": 0.0489, "ebitda_margin": 0.1591, "fcf_margin": 0.0617, "roe": 0.07, "roa": 0.0355, "roic": 0.0571, "roc_greenblatt": null, "asset_turnover": 0.7269, "cash_conversion": 1.2625, "accruals_ratio": -0.0603, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0876, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5801, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.9336, "debt_to_assets": 0.2727, "interest_coverage": 4.5433, "current_ratio": 1.349, "quick_ratio": 1.349, "net_debt": 527300000, "local_beta": 1.3172, "volatility_252d": 0.2767, "volatility_60d": 0.6055, "max_drawdown_12m": -0.3685, "risk_adjusted_momentum": -1.1726 }, "growth": { "revenue_growth_1y": 0.0872, "revenue_growth_3y_cagr": 0.0707, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.1364, "eps_growth_3y_cagr": -0.0935, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5028, "book_value_growth_1y": 0.0138, "revenue_growth": 0.0872, "earnings_growth": -0.1364 }, "momentum": { "price_return_1m": -0.0877, "price_return_3m": -0.1276, "price_return_6m": -0.1538, "price_return_9m": -0.2511, "price_return_12m": -0.3837, "price_return_12m_ex1m": -0.3245, "momentum_6m": -0.1538, "momentum_12m": -0.3837, "momentum_12_1": -0.3245, "distance_from_52w_high": -0.3685, "distance_from_52w_low": 0, "relative_strength": -0.5568 }, "raw_ttm": { "revenue_ttm": 1713800000, "gross_profit_ttm": 1367700000, "ebit_ttm": 131300000, "ebitda_ttm": 272700000, "net_income_ttm": 83800000, "eps_diluted_ttm": 0.2417, "operating_cash_flow_ttm": 225900000, "capital_expenditure_ttm": -120100000, "fcf_ttm": 105800000, "dividends_paid_ttm": -51100000, "share_repurchases_ttm": null, "shares_issued_ttm": 1200000, "interest_expense_ttm": 28900000, "cash_and_equivalents": 115500000, "total_current_assets": 506000000, "total_current_liabilities": 375100000, "net_ppe": null, "total_assets": 2357600000, "total_debt": 642800000, "total_equity": 1196700000, "net_working_capital": 59300000, "book_value_per_share": 3.4523, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.4523 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 37, "rank_pb": 27, "rank_ptbv": 27, "rank_ps": 28, "rank_pcf": 27, "rank_ev_ebitda": 20, "rank_ev_ebit": 48, "rank_earnings_yield": 35, "rank_fcf_yield": 29, "rank_dividend_yield": 21, "rank_shareholder_yield": 33, "rank_total_yield": 43, "rank_roe": 48, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 11, "rank_fcf_margin": 52, "rank_piotroski": 67, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 72, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 87 }, "composites": { "value_composite": 10, "quality_composite": 29, "momentum_composite": 91, "growth_composite": 71, "yield_composite": 20, "svqf_composite": 17, "vc1_composite": 9, "vc2_composite": 9, "vc3_composite": 11, "trending_value_composite": 69, "overall_composite": 18, "quality_value_composite": 0.7994, "os_score": 0.82, "value_percentile": 0.9, "quality_percentile": 0.71, "momentum_percentile": 0.09, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 69, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8439, "ticker_id": 26967, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:50.051736+00:00", "batch_id": "", "os_score_delta": null, "price_close": 275.6, "market_cap": 95534688308.6553, "market_cap_usd": 95534688308.6553, "enterprise_value": 96061988308.6553, "shares_outstanding": 346642548, "fx_rate_to_usd": null, "pe_ratio": 1140.03208006, "pb_ratio": 79.83177765, "ptbv_ratio": 79.83177765, "ps_ratio": 55.74436242, "pcf_ratio": 422.90698676, "pfcf_ratio": 902.97436965, "ev_ebitda": 352.26251672, "ev_ebit": 731.6221501, "ev_sales": 56.05204126, "ev_fcf": 907.95830159, "earnings_yield": 0.00087717, "fcf_yield": 0.00110137, "dividend_yield": 0.00053488, "buyback_yield": -1.256e-05, "shareholder_yield": 0.00052232, "debt_paydown_yield": 0, "total_yield": 0.00052232, "gross_margin": 0.79805111, "operating_margin": 0.07661337, "net_margin": 0.04889719, "ebitda_margin": 0.15912008, "fcf_margin": 0.06173416, "roe": 0.0700259, "roa": 0.03554462, "roic": 0.05712007, "roc_greenblatt": null, "asset_turnover": 0.72692569, "cash_conversion": 1.26252983, "accruals_ratio": -0.06027316, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.9336267, "debt_to_assets": 0.27265015, "interest_coverage": 4.5432526, "current_ratio": 1.34897361, "quick_ratio": 1.34897361, "net_debt": 527300000, "revenue_growth_1y": 0.08722959, "revenue_growth_3y_cagr": 0.07068191, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.13641261, "eps_growth_3y_cagr": -0.0935083, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.50284091, "book_value_growth_1y": 0.01382394, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.08763, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08771405, "price_return_3m": -0.12755437, "price_return_6m": -0.15379726, "price_return_9m": -0.25114271, "price_return_12m": -0.38370748, "price_return_12m_ex1m": -0.32445247, "distance_from_52w_high": -0.36846252, "distance_from_52w_low": 0, "relative_strength": -0.55684806, "local_beta": 1.3172, "volatility_252d": 0.276699, "volatility_60d": 0.605518, "max_drawdown_12m": -0.36846252, "revenue_ttm": 1713800000, "gross_profit_ttm": 1367700000, "ebit_ttm": 131300000, "ebitda_ttm": 272700000, "net_income_ttm": 83800000, "eps_diluted_ttm": 0.24174759, "operating_cash_flow_ttm": 225900000, "capital_expenditure_ttm": -120100000, "fcf_ttm": 105800000, "dividends_paid_ttm": -51100000, "share_repurchases_ttm": null, "shares_issued_ttm": 1200000, "interest_expense_ttm": 28900000, "cash_and_equivalents": 115500000, "total_current_assets": 506000000, "total_current_liabilities": 375100000, "net_ppe": null, "total_assets": 2357600000, "total_debt": 642800000, "total_equity": 1196700000, "net_working_capital": 59300000, "book_value_per_share": 3.45225942, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.45225942, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 37, "rank_pb": 27, "rank_ptbv": 27, "rank_ps": 28, "rank_pcf": 27, "rank_ev_ebitda": 20, "rank_ev_ebit": 48, "rank_earnings_yield": 35, "rank_fcf_yield": 29, "rank_dividend_yield": 21, "rank_shareholder_yield": 33, "rank_total_yield": 43, "rank_roe": 48, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 11, "rank_fcf_margin": 52, "rank_piotroski": 67, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 72, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 87, "value_composite": 10, "quality_composite": 29, "momentum_composite": 91, "growth_composite": 71, "yield_composite": 20, "svqf_composite": 17, "vc1_composite": 9, "vc2_composite": 9, "vc3_composite": 11, "trending_value_composite": 69, "overall_composite": 18, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 275.6, "os": 0.82, "value": 0.9, "quality": 0.71, "momentum": 0.09, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 1140.0321, "earnings_yield": 0.0009, "shareholder_yield": 0.0005, "roe": 0.07, "momentum_12_1": -0.3245, "complete_fields": { "id": 8439, "ticker_id": 26967, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:50.051736+00:00", "batch_id": "", "os_score_delta": null, "price_close": 275.6, "market_cap": 95534688308.6553, "market_cap_usd": 95534688308.6553, "enterprise_value": 96061988308.6553, "shares_outstanding": 346642548, "fx_rate_to_usd": null, "pe_ratio": 1140.03208006, "pb_ratio": 79.83177765, "ptbv_ratio": 79.83177765, "ps_ratio": 55.74436242, "pcf_ratio": 422.90698676, "pfcf_ratio": 902.97436965, "ev_ebitda": 352.26251672, "ev_ebit": 731.6221501, "ev_sales": 56.05204126, "ev_fcf": 907.95830159, "earnings_yield": 0.00087717, "fcf_yield": 0.00110137, "dividend_yield": 0.00053488, "buyback_yield": -1.256e-05, "shareholder_yield": 0.00052232, "debt_paydown_yield": 0, "total_yield": 0.00052232, "gross_margin": 0.79805111, "operating_margin": 0.07661337, "net_margin": 0.04889719, "ebitda_margin": 0.15912008, "fcf_margin": 0.06173416, "roe": 0.0700259, "roa": 0.03554462, "roic": 0.05712007, "roc_greenblatt": null, "asset_turnover": 0.72692569, "cash_conversion": 1.26252983, "accruals_ratio": -0.06027316, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.9336267, "debt_to_assets": 0.27265015, "interest_coverage": 4.5432526, "current_ratio": 1.34897361, "quick_ratio": 1.34897361, "net_debt": 527300000, "revenue_growth_1y": 0.08722959, "revenue_growth_3y_cagr": 0.07068191, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.13641261, "eps_growth_3y_cagr": -0.0935083, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.50284091, "book_value_growth_1y": 0.01382394, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.08763, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08771405, "price_return_3m": -0.12755437, "price_return_6m": -0.15379726, "price_return_9m": -0.25114271, "price_return_12m": -0.38370748, "price_return_12m_ex1m": -0.32445247, "distance_from_52w_high": -0.36846252, "distance_from_52w_low": 0, "relative_strength": -0.55684806, "local_beta": 1.3172, "volatility_252d": 0.276699, "volatility_60d": 0.605518, "max_drawdown_12m": -0.36846252, "revenue_ttm": 1713800000, "gross_profit_ttm": 1367700000, "ebit_ttm": 131300000, "ebitda_ttm": 272700000, "net_income_ttm": 83800000, "eps_diluted_ttm": 0.24174759, "operating_cash_flow_ttm": 225900000, "capital_expenditure_ttm": -120100000, "fcf_ttm": 105800000, "dividends_paid_ttm": -51100000, "share_repurchases_ttm": null, "shares_issued_ttm": 1200000, "interest_expense_ttm": 28900000, "cash_and_equivalents": 115500000, "total_current_assets": 506000000, "total_current_liabilities": 375100000, "net_ppe": null, "total_assets": 2357600000, "total_debt": 642800000, "total_equity": 1196700000, "net_working_capital": 59300000, "book_value_per_share": 3.45225942, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.45225942, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 37, "rank_pb": 27, "rank_ptbv": 27, "rank_ps": 28, "rank_pcf": 27, "rank_ev_ebitda": 20, "rank_ev_ebit": 48, "rank_earnings_yield": 35, "rank_fcf_yield": 29, "rank_dividend_yield": 21, "rank_shareholder_yield": 33, "rank_total_yield": 43, "rank_roe": 48, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 11, "rank_fcf_margin": 52, "rank_piotroski": 67, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 72, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 87, "value_composite": 10, "quality_composite": 29, "momentum_composite": 91, "growth_composite": 71, "yield_composite": 20, "svqf_composite": 17, "vc1_composite": 9, "vc2_composite": 9, "vc3_composite": 11, "trending_value_composite": 69, "overall_composite": 18, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T12:37:33.071000+00:00", "is_restated": false, "income_statement": { "revenue": 1713800000, "cost_of_revenue": 346100000, "gross_profit": 1367700000, "ebit": 131300000, "ebitda": 272700000, "pretax_income": null, "tax_provision": null, "net_income": 83800000, "net_income_to_common": 83800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115500000, "total_current_assets": 506000000, "total_assets": 2357600000, "short_term_debt": 43900000, "long_term_debt": 552700000, "total_debt": 642800000, "total_liabilities": null, "total_equity": 1196700000, "shares_outstanding": 346642548, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 225900000, "capital_expenditure": -120100000, "free_cash_flow": 105800000, "dividends_paid": -51100000, "share_repurchases": null, "shares_issued": 1200000, "net_debt_issued": 143900000 }, "complete_fields": { "id": 392008, "ticker_id": 26967, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:33.071000+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "272700000", "netIncome": "83800000", "grossProfit": "1367700000", "totalRevenue": "1713800000", "costOfRevenue": "346100000", "interestExpense": "28900000", "operatingIncome": "131300000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "138500000" }, "balance": { "totalDebt": "642800000", "totalAssets": "2357600000", "longTermDebt": "552700000", "shortTermDebt": "43900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "346642548", "totalCurrentAssets": "506000000", "totalShareholderEquity": "1196700000", "totalCurrentLiabilities": "375100000", "cashAndShortTermInvestments": "115500000" }, "cashflow": { "freeCashFlow": "105800000", "dividendsPaid": "-51100000", "issuanceOfDebt": "166000000", "issuanceOfStock": "1200000", "repaymentOfDebt": "-22100000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "225900000", "repurchaseOfStock": null, "capitalExpenditures": "-120100000" } }, "revenue": 1713800000, "cost_of_revenue": 346100000, "gross_profit": 1367700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131300000, "depreciation_amortisation": 138500000, "ebitda": 272700000, "interest_expense": 28900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 83800000, "net_income_continuing_ops": null, "net_income_to_common": 83800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 506000000, "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": 2357600000, "short_term_debt": 43900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 375100000, "long_term_debt": 552700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 642800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1196700000, "shares_outstanding": 346642548, "operating_cash_flow": 225900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -120100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -51100000, "share_repurchases": null, "shares_issued": 1200000, "net_debt_issued": 143900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 105800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "272700000", "netIncome": "83800000", "grossProfit": "1367700000", "totalRevenue": "1713800000", "costOfRevenue": "346100000", "interestExpense": "28900000", "operatingIncome": "131300000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "138500000" }, "balance": { "totalDebt": "642800000", "totalAssets": "2357600000", "longTermDebt": "552700000", "shortTermDebt": "43900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "346642548", "totalCurrentAssets": "506000000", "totalShareholderEquity": "1196700000", "totalCurrentLiabilities": "375100000", "cashAndShortTermInvestments": "115500000" }, "cashflow": { "freeCashFlow": "105800000", "dividendsPaid": "-51100000", "issuanceOfDebt": "166000000", "issuanceOfStock": "1200000", "repaymentOfDebt": "-22100000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "225900000", "repurchaseOfStock": null, "capitalExpenditures": "-120100000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:33.071000+00:00", "is_restated": false, "income_statement": { "revenue": 1576300000, "cost_of_revenue": 306800000, "gross_profit": 1269500000, "ebit": 155900000, "ebitda": 262100000, "pretax_income": null, "tax_provision": null, "net_income": 96200000, "net_income_to_common": 96200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70000000, "total_current_assets": 468200000, "total_assets": 2155100000, "short_term_debt": 41100000, "long_term_debt": 385500000, "total_debt": 475300000, "total_liabilities": null, "total_equity": 1170200000, "shares_outstanding": 343652267, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201700000, "capital_expenditure": -131300000, "free_cash_flow": 70400000, "dividends_paid": -48100000, "share_repurchases": null, "shares_issued": 1300000, "net_debt_issued": 53400000 }, "complete_fields": { "id": 392011, "ticker_id": 26967, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:33.071000+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "262100000", "netIncome": "96200000", "grossProfit": "1269500000", "totalRevenue": "1576300000", "costOfRevenue": "306800000", "interestExpense": "24500000", "operatingIncome": "155900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "112200000" }, "balance": { "totalDebt": "475300000", "totalAssets": "2155100000", "longTermDebt": "385500000", "shortTermDebt": "41100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "343652267", "totalCurrentAssets": "468200000", "totalShareholderEquity": "1170200000", "totalCurrentLiabilities": "363400000", "cashAndShortTermInvestments": "70000000" }, "cashflow": { "freeCashFlow": "70400000", "dividendsPaid": "-48100000", "issuanceOfDebt": "357400000", "issuanceOfStock": "1300000", "repaymentOfDebt": "-304000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "201700000", "repurchaseOfStock": null, "capitalExpenditures": "-131300000" } }, "revenue": 1576300000, "cost_of_revenue": 306800000, "gross_profit": 1269500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155900000, "depreciation_amortisation": 112200000, "ebitda": 262100000, "interest_expense": 24500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 96200000, "net_income_continuing_ops": null, "net_income_to_common": 96200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 468200000, "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": 2155100000, "short_term_debt": 41100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 363400000, "long_term_debt": 385500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 475300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1170200000, "shares_outstanding": 343652267, "operating_cash_flow": 201700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -131300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -48100000, "share_repurchases": null, "shares_issued": 1300000, "net_debt_issued": 53400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 70400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "262100000", "netIncome": "96200000", "grossProfit": "1269500000", "totalRevenue": "1576300000", "costOfRevenue": "306800000", "interestExpense": "24500000", "operatingIncome": "155900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "112200000" }, "balance": { "totalDebt": "475300000", "totalAssets": "2155100000", "longTermDebt": "385500000", "shortTermDebt": "41100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "343652267", "totalCurrentAssets": "468200000", "totalShareholderEquity": "1170200000", "totalCurrentLiabilities": "363400000", "cashAndShortTermInvestments": "70000000" }, "cashflow": { "freeCashFlow": "70400000", "dividendsPaid": "-48100000", "issuanceOfDebt": "357400000", "issuanceOfStock": "1300000", "repaymentOfDebt": "-304000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "201700000", "repurchaseOfStock": null, "capitalExpenditures": "-131300000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:33.071000+00:00", "is_restated": false, "income_statement": { "revenue": 1487500000, "cost_of_revenue": 263100000, "gross_profit": 1224400000, "ebit": 146200000, "ebitda": 241900000, "pretax_income": null, "tax_provision": null, "net_income": 105500000, "net_income_to_common": 105500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126900000, "total_current_assets": 474900000, "total_assets": 1872800000, "short_term_debt": null, "long_term_debt": 248800000, "total_debt": 296800000, "total_liabilities": null, "total_equity": 1110400000, "shares_outstanding": 339714984, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 191900000, "capital_expenditure": -106800000, "free_cash_flow": 85100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 700000, "net_debt_issued": -900000 }, "complete_fields": { "id": 392012, "ticker_id": 26967, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:33.071000+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "241900000", "netIncome": "105500000", "grossProfit": "1224400000", "totalRevenue": "1487500000", "costOfRevenue": "263100000", "interestExpense": "12800000", "operatingIncome": "146200000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "94700000" }, "balance": { "totalDebt": "296800000", "totalAssets": "1872800000", "longTermDebt": "248800000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "339714984", "totalCurrentAssets": "474900000", "totalShareholderEquity": "1110400000", "totalCurrentLiabilities": "295600000", "cashAndShortTermInvestments": "126900000" }, "cashflow": { "freeCashFlow": "85100000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "700000", "repaymentOfDebt": "-900000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "191900000", "repurchaseOfStock": null, "capitalExpenditures": "-106800000" } }, "revenue": 1487500000, "cost_of_revenue": 263100000, "gross_profit": 1224400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146200000, "depreciation_amortisation": 94700000, "ebitda": 241900000, "interest_expense": 12800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 105500000, "net_income_continuing_ops": null, "net_income_to_common": 105500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 474900000, "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": 1872800000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 295600000, "long_term_debt": 248800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 296800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1110400000, "shares_outstanding": 339714984, "operating_cash_flow": 191900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -106800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 700000, "net_debt_issued": -900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 85100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "241900000", "netIncome": "105500000", "grossProfit": "1224400000", "totalRevenue": "1487500000", "costOfRevenue": "263100000", "interestExpense": "12800000", "operatingIncome": "146200000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "94700000" }, "balance": { "totalDebt": "296800000", "totalAssets": "1872800000", "longTermDebt": "248800000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "339714984", "totalCurrentAssets": "474900000", "totalShareholderEquity": "1110400000", "totalCurrentLiabilities": "295600000", "cashAndShortTermInvestments": "126900000" }, "cashflow": { "freeCashFlow": "85100000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "700000", "repaymentOfDebt": "-900000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "191900000", "repurchaseOfStock": null, "capitalExpenditures": "-106800000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:33.071000+00:00", "is_restated": false, "income_statement": { "revenue": 1396300000, "cost_of_revenue": 246200000, "gross_profit": 1150100000, "ebit": 147600000, "ebitda": 235400000, "pretax_income": null, "tax_provision": null, "net_income": 112500000, "net_income_to_common": 112500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101700000, "total_current_assets": 415100000, "total_assets": 1785800000, "short_term_debt": null, "long_term_debt": 250100000, "total_debt": 299400000, "total_liabilities": null, "total_equity": 1043500000, "shares_outstanding": 338879916, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168000000, "capital_expenditure": -106800000, "free_cash_flow": 61200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": null }, "complete_fields": { "id": 392013, "ticker_id": 26967, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:33.071000+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "235400000", "netIncome": "112500000", "grossProfit": "1150100000", "totalRevenue": "1396300000", "costOfRevenue": "246200000", "interestExpense": "11300000", "operatingIncome": "147600000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "88300000" }, "balance": { "totalDebt": "299400000", "totalAssets": "1785800000", "longTermDebt": "250100000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "338879916", "totalCurrentAssets": "415100000", "totalShareholderEquity": "1043500000", "totalCurrentLiabilities": "284700000", "cashAndShortTermInvestments": "101700000" }, "cashflow": { "freeCashFlow": "61200000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "2000000", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "168000000", "repurchaseOfStock": null, "capitalExpenditures": "-106800000" } }, "revenue": 1396300000, "cost_of_revenue": 246200000, "gross_profit": 1150100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147600000, "depreciation_amortisation": 88300000, "ebitda": 235400000, "interest_expense": 11300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 112500000, "net_income_continuing_ops": null, "net_income_to_common": 112500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 415100000, "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": 1785800000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 284700000, "long_term_debt": 250100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 299400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1043500000, "shares_outstanding": 338879916, "operating_cash_flow": 168000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -106800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 61200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "235400000", "netIncome": "112500000", "grossProfit": "1150100000", "totalRevenue": "1396300000", "costOfRevenue": "246200000", "interestExpense": "11300000", "operatingIncome": "147600000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "88300000" }, "balance": { "totalDebt": "299400000", "totalAssets": "1785800000", "longTermDebt": "250100000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "338879916", "totalCurrentAssets": "415100000", "totalShareholderEquity": "1043500000", "totalCurrentLiabilities": "284700000", "cashAndShortTermInvestments": "101700000" }, "cashflow": { "freeCashFlow": "61200000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "2000000", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "168000000", "repurchaseOfStock": null, "capitalExpenditures": "-106800000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:33.071000+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": 0, "long_term_debt": null, "total_debt": 0, "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": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 392014, "ticker_id": 26967, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:33.071000+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": "0", "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": null, "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": 0, "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": 0, "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": 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": { "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": "0", "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": null, "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": "2026-06-07T12:37:33.071000+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": 115500000, "total_current_assets": 506000000, "total_assets": 2357600000, "short_term_debt": 43900000, "long_term_debt": 552700000, "total_debt": 642800000, "total_liabilities": null, "total_equity": 1196700000, "shares_outstanding": 346642548, "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": 392007, "ticker_id": 26967, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:33.071000+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "642800000", "totalAssets": "2357600000", "longTermDebt": "552700000", "shortTermDebt": "43900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "346642548", "totalCurrentAssets": "506000000", "totalShareholderEquity": "1196700000", "totalCurrentLiabilities": "375100000", "cashAndShortTermInvestments": "115500000" } }, "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": 115500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 506000000, "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": 2357600000, "short_term_debt": 43900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 375100000, "long_term_debt": 552700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 642800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1196700000, "shares_outstanding": 346642548, "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": "642800000", "totalAssets": "2357600000", "longTermDebt": "552700000", "shortTermDebt": "43900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "346642548", "totalCurrentAssets": "506000000", "totalShareholderEquity": "1196700000", "totalCurrentLiabilities": "375100000", "cashAndShortTermInvestments": "115500000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:33.071000+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": 2354900000, "short_term_debt": null, "long_term_debt": 621900000, "total_debt": 621900000, "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": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 392009, "ticker_id": 26967, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:33.071000+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": "2354900000", "longTermDebt": "621900000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": "353100000", "cashAndShortTermInvestments": 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": 2354900000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 353100000, "long_term_debt": 621900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 621900000, "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": 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": null, "totalAssets": "2354900000", "longTermDebt": "621900000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": "353100000", "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:33.071000+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": 70000000, "total_current_assets": 468200000, "total_assets": 2155100000, "short_term_debt": 41100000, "long_term_debt": 385500000, "total_debt": 475300000, "total_liabilities": null, "total_equity": 1170200000, "shares_outstanding": 343652267, "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": 392010, "ticker_id": 26967, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:33.071000+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "475300000", "totalAssets": "2155100000", "longTermDebt": "385500000", "shortTermDebt": "41100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "343652267", "totalCurrentAssets": "468200000", "totalShareholderEquity": "1170200000", "totalCurrentLiabilities": "363400000", "cashAndShortTermInvestments": "70000000" } }, "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": 70000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 468200000, "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": 2155100000, "short_term_debt": 41100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 363400000, "long_term_debt": 385500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 475300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1170200000, "shares_outstanding": 343652267, "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": "475300000", "totalAssets": "2155100000", "longTermDebt": "385500000", "shortTermDebt": "41100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "343652267", "totalCurrentAssets": "468200000", "totalShareholderEquity": "1170200000", "totalCurrentLiabilities": "363400000", "cashAndShortTermInvestments": "70000000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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" ] } } }