{ "ticker": { "uuid": "296b08a0-6b91-415d-86e0-579d8abf0400", "symbol": "DLN", "name": "Derwent London Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/296b08a0-6b91-415d-86e0-579d8abf0400/", "api_url": "https://sharemaestro.com/factors/api/tickers/296b08a0-6b91-415d-86e0-579d8abf0400/" }, "ticker_metadata": { "id": 27654, "uuid": "296b08a0-6b91-415d-86e0-579d8abf0400", "symbol": "DLN", "name": "Derwent London Plc", "asset_type": "equity", "market_cap": 1994381696, "stock_exchange_id": 19, "industry": "Reit - Office", "sector": "Real Estate", "description": "Derwent London Plc owns a commercial real estate portfolio predominantly in central London valued at 5.1 billion pounds as of 31 December 2025. It is the largest London office-focused real estate investment trust (REIT). Our experienced team has a long track record of creating value throughout the property cycle by regenerating our buildings via redevelopment or refurbishment, effective asset management and capital recycling. We typically acquire central London properties off market with low capital values and modest rents in improving locations, most of which are either in the West End or City Borders. We capitalize on the unique qualities of each of our properties - taking a fresh approach to the regeneration of every building with a focus on anticipating tenant requirements and an emphasis on design. Reflecting and supporting our long-term success, the business has a strong balance sheet with modest leverage, a robust income stream and flexible financing. We are frequently recognized in industry awards for the quality, design and innovation of our projects. Landmark buildings in our 5.3 million sq ft portfolio include 25 Baker Street W1, 1 Soho Place W1, 80 Charlotte Street W1, Brunel Building W2, White Collar Factory EC1, Angel Building EC1 and Tea Building E1. As part of our commitment to lead the industry in mitigating climate change, Derwent London has committed to becoming a net zero carbon business by 2030, with its updated pathway published in 2025. Our science-based carbon targets have been validated by the Science Based Targets initiative (SBTi). In 2013, we launched a voluntary Community Fund which to date has supported 200 community projects in central London. The Company is a public limited company, which is listed on the London Stock Exchange and incorporated and domiciled in the UK. The address of its registered office is 25 Savile Row, London, W1S 2ER. Derwent London Plc was established on April 25, 1984, and is incorporated in 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": "296b08a0-6b91-415d-86e0-579d8abf0400", "symbol": "DLN", "name": "Derwent London Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/296b08a0-6b91-415d-86e0-579d8abf0400/", "api_url": "https://sharemaestro.com/factors/api/tickers/296b08a0-6b91-415d-86e0-579d8abf0400/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.34, "value": 0.35, "quality": 0.72, "momentum": 0.25, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 1765, "market_cap": 198193489685, "pe_ratio": 1230.2513, "earnings_yield": 0.0008, "ebitda_to_ev": 0.001, "shareholder_yield": 0.0005, "roe": 0.0446, "piotroski_f_score": 7, "momentum_12_1": -0.0959, "volatility_252d": 0.2649 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:04.438315+00:00", "batch_id": "" }, "size": { "price_close": 1765, "market_cap": 198193489685, "market_cap_usd": 198193489685, "enterprise_value": 199643889685, "shares_outstanding": 112290929, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1230.2513, "pb_ratio": 54.8208, "ptbv_ratio": 54.8208, "ps_ratio": 509.8881, "pcf_ratio": 869.2697, "pfcf_ratio": 2876.5383, "ev_ebitda": 959.8264, "ev_ebit": 1229.3343, "ev_sales": 513.6195, "ev_fcf": 2897.5891, "earnings_yield": 0.0008, "fcf_yield": 0.0003, "price_to_sales": 509.8881, "price_to_book": 54.8208, "price_to_cashflow": 869.2697, "ebitda_to_ev": 0.001, "sales_yield": 0.0019 }, "yield": { "dividend_yield": 0.0005, "buyback_yield": 0, "shareholder_yield": 0.0005, "debt_paydown_yield": 0, "total_yield": 0.0005 }, "quality": { "gross_margin": 0.5184, "operating_margin": 0.4178, "net_margin": 0.4145, "ebitda_margin": 0.5351, "fcf_margin": 0.1773, "roe": 0.0446, "roa": 0.0303, "roic": 0.024, "roc_greenblatt": null, "asset_turnover": 0.0732, "cash_conversion": 0.4277, "accruals_ratio": -0.0126, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2142, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0379, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 6.9731, "debt_to_assets": 0.2875, "interest_coverage": 3.5536, "current_ratio": 0.5297, "quick_ratio": 0.5297, "net_debt": 1450400000, "local_beta": 0.9423, "volatility_252d": 0.2649, "volatility_60d": 0.5821, "max_drawdown_12m": -0.2645, "risk_adjusted_momentum": -0.3619 }, "growth": { "revenue_growth_1y": 0.3997, "revenue_growth_3y_cagr": 0.1596, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.39, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0213, "revenue_growth": 0.3997, "earnings_growth": 0.39 }, "momentum": { "price_return_1m": 0.0057, "price_return_3m": 0.0095, "price_return_6m": 0.0623, "price_return_9m": 0.0534, "price_return_12m": -0.0907, "price_return_12m_ex1m": -0.0959, "momentum_6m": 0.0623, "momentum_12m": -0.0907, "momentum_12_1": -0.0959, "distance_from_52w_high": -0.1428, "distance_from_52w_low": 0.1654, "relative_strength": -0.2639 }, "raw_ttm": { "revenue_ttm": 388700000, "gross_profit_ttm": 201500000, "ebit_ttm": 162400000, "ebitda_ttm": 208000000, "net_income_ttm": 161100000, "eps_diluted_ttm": 1.4347, "operating_cash_flow_ttm": 228000000, "capital_expenditure_ttm": -159100000, "fcf_ttm": 68900000, "dividends_paid_ttm": -90800000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 45700000, "cash_and_equivalents": 77200000, "total_current_assets": 212000000, "total_current_liabilities": 400200000, "net_ppe": null, "total_assets": 5313700000, "total_debt": 1527600000, "total_equity": 3615300000, "net_working_capital": -33800000, "book_value_per_share": 32.1958, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 32.1958 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 42, "rank_pb": 15, "rank_ptbv": 15, "rank_ps": 86, "rank_pcf": 55, "rank_ev_ebitda": 69, "rank_ev_ebit": 72, "rank_earnings_yield": 40, "rank_fcf_yield": 63, "rank_dividend_yield": 25, "rank_shareholder_yield": 36, "rank_total_yield": 47, "rank_roe": 56, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 39, "rank_fcf_margin": 20, "rank_piotroski": 14, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 63 }, "composites": { "value_composite": 65, "quality_composite": 28, "momentum_composite": 75, "growth_composite": 6, "yield_composite": 23, "svqf_composite": 20, "vc1_composite": 70, "vc2_composite": 67, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 66, "quality_value_composite": 0.502, "os_score": 0.34, "value_percentile": 0.35, "quality_percentile": 0.72, "momentum_percentile": 0.25, "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": 39, "small_cap_core_rank": 68, "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": 8564, "ticker_id": 27654, "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": "2026-06-07T13:36:04.438315+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1765, "market_cap": 198193489685, "market_cap_usd": 198193489685, "enterprise_value": 199643889685, "shares_outstanding": 112290929, "fx_rate_to_usd": null, "pe_ratio": 1230.25133262, "pb_ratio": 54.82075891, "ptbv_ratio": 54.82075891, "ps_ratio": 509.88806196, "pcf_ratio": 869.2696916, "pfcf_ratio": 2876.53831183, "ev_ebitda": 959.82639272, "ev_ebit": 1229.33429609, "ev_sales": 513.61947436, "ev_fcf": 2897.58911009, "earnings_yield": 0.00081284, "fcf_yield": 0.00034511, "dividend_yield": 0.00045814, "buyback_yield": 0, "shareholder_yield": 0.00045814, "debt_paydown_yield": 0, "total_yield": 0.00045814, "gross_margin": 0.51839465, "operating_margin": 0.41780293, "net_margin": 0.41445845, "ebitda_margin": 0.53511706, "fcf_margin": 0.17725753, "roe": 0.04456062, "roa": 0.03031786, "roic": 0.02404406, "roc_greenblatt": null, "asset_turnover": 0.07315054, "cash_conversion": 0.42768467, "accruals_ratio": -0.0125901, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.97307692, "debt_to_assets": 0.2874833, "interest_coverage": 3.5536105, "current_ratio": 0.52973513, "quick_ratio": 0.52973513, "net_debt": 1450400000, "revenue_growth_1y": 0.39971192, "revenue_growth_3y_cagr": 0.1595712, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.38999137, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.02132889, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.214152, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00569801, "price_return_3m": 0.00946443, "price_return_6m": 0.06230645, "price_return_9m": 0.05343278, "price_return_12m": -0.0907198, "price_return_12m_ex1m": -0.09587153, "distance_from_52w_high": -0.14280484, "distance_from_52w_low": 0.16538177, "relative_strength": -0.26386038, "local_beta": 0.9423, "volatility_252d": 0.264914, "volatility_60d": 0.582053, "max_drawdown_12m": -0.2644512, "revenue_ttm": 388700000, "gross_profit_ttm": 201500000, "ebit_ttm": 162400000, "ebitda_ttm": 208000000, "net_income_ttm": 161100000, "eps_diluted_ttm": 1.4346662, "operating_cash_flow_ttm": 228000000, "capital_expenditure_ttm": -159100000, "fcf_ttm": 68900000, "dividends_paid_ttm": -90800000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 45700000, "cash_and_equivalents": 77200000, "total_current_assets": 212000000, "total_current_liabilities": 400200000, "net_ppe": null, "total_assets": 5313700000, "total_debt": 1527600000, "total_equity": 3615300000, "net_working_capital": -33800000, "book_value_per_share": 32.19583302, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 32.19583302, "universe_ticker_count": 765, "sector": "Real Estate", "rank_pe": 42, "rank_pb": 15, "rank_ptbv": 15, "rank_ps": 86, "rank_pcf": 55, "rank_ev_ebitda": 69, "rank_ev_ebit": 72, "rank_earnings_yield": 40, "rank_fcf_yield": 63, "rank_dividend_yield": 25, "rank_shareholder_yield": 36, "rank_total_yield": 47, "rank_roe": 56, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 39, "rank_fcf_margin": 20, "rank_piotroski": 14, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 63, "value_composite": 65, "quality_composite": 28, "momentum_composite": 75, "growth_composite": 6, "yield_composite": 23, "svqf_composite": 20, "vc1_composite": 70, "vc2_composite": 67, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 39, "small_cap_core_rank": 68, "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": 1765, "os": 0.34, "value": 0.35, "quality": 0.72, "momentum": 0.25, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 1230.2513, "earnings_yield": 0.0008, "shareholder_yield": 0.0005, "roe": 0.0446, "momentum_12_1": -0.0959, "complete_fields": { "id": 8564, "ticker_id": 27654, "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": "2026-06-07T13:36:04.438315+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1765, "market_cap": 198193489685, "market_cap_usd": 198193489685, "enterprise_value": 199643889685, "shares_outstanding": 112290929, "fx_rate_to_usd": null, "pe_ratio": 1230.25133262, "pb_ratio": 54.82075891, "ptbv_ratio": 54.82075891, "ps_ratio": 509.88806196, "pcf_ratio": 869.2696916, "pfcf_ratio": 2876.53831183, "ev_ebitda": 959.82639272, "ev_ebit": 1229.33429609, "ev_sales": 513.61947436, "ev_fcf": 2897.58911009, "earnings_yield": 0.00081284, "fcf_yield": 0.00034511, "dividend_yield": 0.00045814, "buyback_yield": 0, "shareholder_yield": 0.00045814, "debt_paydown_yield": 0, "total_yield": 0.00045814, "gross_margin": 0.51839465, "operating_margin": 0.41780293, "net_margin": 0.41445845, "ebitda_margin": 0.53511706, "fcf_margin": 0.17725753, "roe": 0.04456062, "roa": 0.03031786, "roic": 0.02404406, "roc_greenblatt": null, "asset_turnover": 0.07315054, "cash_conversion": 0.42768467, "accruals_ratio": -0.0125901, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.97307692, "debt_to_assets": 0.2874833, "interest_coverage": 3.5536105, "current_ratio": 0.52973513, "quick_ratio": 0.52973513, "net_debt": 1450400000, "revenue_growth_1y": 0.39971192, "revenue_growth_3y_cagr": 0.1595712, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.38999137, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.02132889, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.214152, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00569801, "price_return_3m": 0.00946443, "price_return_6m": 0.06230645, "price_return_9m": 0.05343278, "price_return_12m": -0.0907198, "price_return_12m_ex1m": -0.09587153, "distance_from_52w_high": -0.14280484, "distance_from_52w_low": 0.16538177, "relative_strength": -0.26386038, "local_beta": 0.9423, "volatility_252d": 0.264914, "volatility_60d": 0.582053, "max_drawdown_12m": -0.2644512, "revenue_ttm": 388700000, "gross_profit_ttm": 201500000, "ebit_ttm": 162400000, "ebitda_ttm": 208000000, "net_income_ttm": 161100000, "eps_diluted_ttm": 1.4346662, "operating_cash_flow_ttm": 228000000, "capital_expenditure_ttm": -159100000, "fcf_ttm": 68900000, "dividends_paid_ttm": -90800000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 45700000, "cash_and_equivalents": 77200000, "total_current_assets": 212000000, "total_current_liabilities": 400200000, "net_ppe": null, "total_assets": 5313700000, "total_debt": 1527600000, "total_equity": 3615300000, "net_working_capital": -33800000, "book_value_per_share": 32.19583302, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 32.19583302, "universe_ticker_count": 765, "sector": "Real Estate", "rank_pe": 42, "rank_pb": 15, "rank_ptbv": 15, "rank_ps": 86, "rank_pcf": 55, "rank_ev_ebitda": 69, "rank_ev_ebit": 72, "rank_earnings_yield": 40, "rank_fcf_yield": 63, "rank_dividend_yield": 25, "rank_shareholder_yield": 36, "rank_total_yield": 47, "rank_roe": 56, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 39, "rank_fcf_margin": 20, "rank_piotroski": 14, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 63, "value_composite": 65, "quality_composite": 28, "momentum_composite": 75, "growth_composite": 6, "yield_composite": 23, "svqf_composite": 20, "vc1_composite": 70, "vc2_composite": 67, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 39, "small_cap_core_rank": 68, "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": "2026-06-07T12:45:30.010537+00:00", "is_restated": false, "income_statement": { "revenue": 388700000, "cost_of_revenue": 187200000, "gross_profit": 201500000, "ebit": 162400000, "ebitda": 208000000, "pretax_income": null, "tax_provision": null, "net_income": 161100000, "net_income_to_common": 161100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77200000, "total_current_assets": 212000000, "total_assets": 5313700000, "short_term_debt": 231600000, "long_term_debt": 1255000000, "total_debt": 1527600000, "total_liabilities": null, "total_equity": 3615300000, "shares_outstanding": 112290929, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 228000000, "capital_expenditure": -159100000, "free_cash_flow": 68900000, "dividends_paid": -90800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 135400000 }, "complete_fields": { "id": 393112, "ticker_id": 27654, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:45:30.010537+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "208000000", "netIncome": "161100000", "grossProfit": "201500000", "totalRevenue": "388700000", "costOfRevenue": "187200000", "interestExpense": "45700000", "operatingIncome": "162400000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "800000" }, "balance": { "totalDebt": "1527600000", "totalAssets": "5313700000", "longTermDebt": "1255000000", "shortTermDebt": "231600000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "112290929", "totalCurrentAssets": "212000000", "totalShareholderEquity": "3615300000", "totalCurrentLiabilities": "400200000", "cashAndShortTermInvestments": "77200000" }, "cashflow": { "freeCashFlow": "68900000", "dividendsPaid": "-90800000", "issuanceOfDebt": "330400000", "issuanceOfStock": null, "repaymentOfDebt": "-195000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "228000000", "repurchaseOfStock": null, "capitalExpenditures": "-159100000" } }, "revenue": 388700000, "cost_of_revenue": 187200000, "gross_profit": 201500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162400000, "depreciation_amortisation": 800000, "ebitda": 208000000, "interest_expense": 45700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 161100000, "net_income_continuing_ops": null, "net_income_to_common": 161100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 212000000, "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": 5313700000, "short_term_debt": 231600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400200000, "long_term_debt": 1255000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1527600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3615300000, "shares_outstanding": 112290929, "operating_cash_flow": 228000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -159100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -90800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 135400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 68900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "208000000", "netIncome": "161100000", "grossProfit": "201500000", "totalRevenue": "388700000", "costOfRevenue": "187200000", "interestExpense": "45700000", "operatingIncome": "162400000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "800000" }, "balance": { "totalDebt": "1527600000", "totalAssets": "5313700000", "longTermDebt": "1255000000", "shortTermDebt": "231600000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "112290929", "totalCurrentAssets": "212000000", "totalShareholderEquity": "3615300000", "totalCurrentLiabilities": "400200000", "cashAndShortTermInvestments": "77200000" }, "cashflow": { "freeCashFlow": "68900000", "dividendsPaid": "-90800000", "issuanceOfDebt": "330400000", "issuanceOfStock": null, "repaymentOfDebt": "-195000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "228000000", "repurchaseOfStock": null, "capitalExpenditures": "-159100000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:45:30.010537+00:00", "is_restated": false, "income_statement": { "revenue": 277700000, "cost_of_revenue": 79000000, "gross_profit": 198700000, "ebit": 157600000, "ebitda": 153600000, "pretax_income": null, "tax_provision": null, "net_income": 115900000, "net_income_to_common": 115900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15400000, "total_current_assets": 263400000, "total_assets": 5214000000, "short_term_debt": 194100000, "long_term_debt": 1269400000, "total_debt": 1498100000, "total_liabilities": null, "total_equity": 3539800000, "shares_outstanding": 112290929, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64600000, "capital_expenditure": -141500000, "free_cash_flow": -76900000, "dividends_paid": -89600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 99500000 }, "complete_fields": { "id": 393115, "ticker_id": 27654, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:45:30.010537+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "153600000", "netIncome": "115900000", "grossProfit": "198700000", "totalRevenue": "277700000", "costOfRevenue": "79000000", "interestExpense": "36600000", "operatingIncome": "157600000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1000000" }, "balance": { "totalDebt": "1498100000", "totalAssets": "5214000000", "longTermDebt": "1269400000", "shortTermDebt": "194100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "112290929", "totalCurrentAssets": "263400000", "totalShareholderEquity": "3539800000", "totalCurrentLiabilities": "369400000", "cashAndShortTermInvestments": "15400000" }, "cashflow": { "freeCashFlow": "-76900000", "dividendsPaid": "-89600000", "issuanceOfDebt": "182500000", "issuanceOfStock": null, "repaymentOfDebt": "-83000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "64600000", "repurchaseOfStock": null, "capitalExpenditures": "-141500000" } }, "revenue": 277700000, "cost_of_revenue": 79000000, "gross_profit": 198700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157600000, "depreciation_amortisation": 1000000, "ebitda": 153600000, "interest_expense": 36600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 115900000, "net_income_continuing_ops": null, "net_income_to_common": 115900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 263400000, "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": 5214000000, "short_term_debt": 194100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369400000, "long_term_debt": 1269400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1498100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3539800000, "shares_outstanding": 112290929, "operating_cash_flow": 64600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -141500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -89600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 99500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -76900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "153600000", "netIncome": "115900000", "grossProfit": "198700000", "totalRevenue": "277700000", "costOfRevenue": "79000000", "interestExpense": "36600000", "operatingIncome": "157600000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1000000" }, "balance": { "totalDebt": "1498100000", "totalAssets": "5214000000", "longTermDebt": "1269400000", "shortTermDebt": "194100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "112290929", "totalCurrentAssets": "263400000", "totalShareholderEquity": "3539800000", "totalCurrentLiabilities": "369400000", "cashAndShortTermInvestments": "15400000" }, "cashflow": { "freeCashFlow": "-76900000", "dividendsPaid": "-89600000", "issuanceOfDebt": "182500000", "issuanceOfStock": null, "repaymentOfDebt": "-83000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "64600000", "repurchaseOfStock": null, "capitalExpenditures": "-141500000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:45:30.010537+00:00", "is_restated": false, "income_statement": { "revenue": 266000000, "cost_of_revenue": 72500000, "gross_profit": 193500000, "ebit": 154400000, "ebitda": -438000000, "pretax_income": null, "tax_provision": null, "net_income": -476400000, "net_income_to_common": -476400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13900000, "total_current_assets": 185000000, "total_assets": 5028000000, "short_term_debt": 102900000, "long_term_debt": 1233200000, "total_debt": 1370700000, "total_liabilities": null, "total_equity": 3508800000, "shares_outstanding": 112290929, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 97000000, "capital_expenditure": -152200000, "free_cash_flow": -55200000, "dividends_paid": -88700000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 84300000 }, "complete_fields": { "id": 393116, "ticker_id": 27654, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:45:30.010537+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-438000000", "netIncome": "-476400000", "grossProfit": "193500000", "totalRevenue": "266000000", "costOfRevenue": "72500000", "interestExpense": "36800000", "operatingIncome": "154400000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1100000" }, "balance": { "totalDebt": "1370700000", "totalAssets": "5028000000", "longTermDebt": "1233200000", "shortTermDebt": "102900000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "112290929", "totalCurrentAssets": "185000000", "totalShareholderEquity": "3508800000", "totalCurrentLiabilities": "251400000", "cashAndShortTermInvestments": "13900000" }, "cashflow": { "freeCashFlow": "-55200000", "dividendsPaid": "-88700000", "issuanceOfDebt": "84300000", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "97000000", "repurchaseOfStock": null, "capitalExpenditures": "-152200000" } }, "revenue": 266000000, "cost_of_revenue": 72500000, "gross_profit": 193500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 154400000, "depreciation_amortisation": 1100000, "ebitda": -438000000, "interest_expense": 36800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -476400000, "net_income_continuing_ops": null, "net_income_to_common": -476400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 185000000, "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": 5028000000, "short_term_debt": 102900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251400000, "long_term_debt": 1233200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1370700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3508800000, "shares_outstanding": 112290929, "operating_cash_flow": 97000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -152200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -88700000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 84300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -55200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-438000000", "netIncome": "-476400000", "grossProfit": "193500000", "totalRevenue": "266000000", "costOfRevenue": "72500000", "interestExpense": "36800000", "operatingIncome": "154400000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1100000" }, "balance": { "totalDebt": "1370700000", "totalAssets": "5028000000", "longTermDebt": "1233200000", "shortTermDebt": "102900000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "112290929", "totalCurrentAssets": "185000000", "totalShareholderEquity": "3508800000", "totalCurrentLiabilities": "251400000", "cashAndShortTermInvestments": "13900000" }, "cashflow": { "freeCashFlow": "-55200000", "dividendsPaid": "-88700000", "issuanceOfDebt": "84300000", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "97000000", "repurchaseOfStock": null, "capitalExpenditures": "-152200000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:45:30.010537+00:00", "is_restated": false, "income_statement": { "revenue": 249300000, "cost_of_revenue": 55500000, "gross_profit": 193800000, "ebit": 157400000, "ebitda": -242400000, "pretax_income": null, "tax_provision": null, "net_income": -280500000, "net_income_to_common": -280500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26900000, "total_current_assets": 160100000, "total_assets": 5509400000, "short_term_debt": 19700000, "long_term_debt": 1229400000, "total_debt": 1284100000, "total_liabilities": null, "total_equity": 4075500000, "shares_outstanding": 112274108, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 111400000, "capital_expenditure": -122700000, "free_cash_flow": -11300000, "dividends_paid": -86800000, "share_repurchases": null, "shares_issued": 1200000, "net_debt_issued": -2700000 }, "complete_fields": { "id": 393117, "ticker_id": 27654, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:45:30.010537+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-242400000", "netIncome": "-280500000", "grossProfit": "193800000", "totalRevenue": "249300000", "costOfRevenue": "55500000", "interestExpense": "36100000", "operatingIncome": "157400000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1000000" }, "balance": { "totalDebt": "1284100000", "totalAssets": "5509400000", "longTermDebt": "1229400000", "shortTermDebt": "19700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "112274108", "totalCurrentAssets": "160100000", "totalShareholderEquity": "4075500000", "totalCurrentLiabilities": "169200000", "cashAndShortTermInvestments": "26900000" }, "cashflow": { "freeCashFlow": "-11300000", "dividendsPaid": "-86800000", "issuanceOfDebt": "7400000", "issuanceOfStock": "1200000", "repaymentOfDebt": "-10100000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "111400000", "repurchaseOfStock": null, "capitalExpenditures": "-122700000" } }, "revenue": 249300000, "cost_of_revenue": 55500000, "gross_profit": 193800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157400000, "depreciation_amortisation": 1000000, "ebitda": -242400000, "interest_expense": 36100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -280500000, "net_income_continuing_ops": null, "net_income_to_common": -280500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 160100000, "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": 5509400000, "short_term_debt": 19700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169200000, "long_term_debt": 1229400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1284100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4075500000, "shares_outstanding": 112274108, "operating_cash_flow": 111400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -122700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -86800000, "share_repurchases": null, "shares_issued": 1200000, "net_debt_issued": -2700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -11300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-242400000", "netIncome": "-280500000", "grossProfit": "193800000", "totalRevenue": "249300000", "costOfRevenue": "55500000", "interestExpense": "36100000", "operatingIncome": "157400000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1000000" }, "balance": { "totalDebt": "1284100000", "totalAssets": "5509400000", "longTermDebt": "1229400000", "shortTermDebt": "19700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "112274108", "totalCurrentAssets": "160100000", "totalShareholderEquity": "4075500000", "totalCurrentLiabilities": "169200000", "cashAndShortTermInvestments": "26900000" }, "cashflow": { "freeCashFlow": "-11300000", "dividendsPaid": "-86800000", "issuanceOfDebt": "7400000", "issuanceOfStock": "1200000", "repaymentOfDebt": "-10100000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "111400000", "repurchaseOfStock": null, "capitalExpenditures": "-122700000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:45:30.010537+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": null, "shares_issued": 1800000, "net_debt_issued": null }, "complete_fields": { "id": 393118, "ticker_id": 27654, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:45:30.010537+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": "1800000", "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": 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": null, "shares_issued": 1800000, "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": "1800000", "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": "2026-06-07T12:45:30.010537+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": 77200000, "total_current_assets": 212000000, "total_assets": 5313700000, "short_term_debt": 231600000, "long_term_debt": 1255000000, "total_debt": 1527600000, "total_liabilities": null, "total_equity": 3615300000, "shares_outstanding": 112290929, "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": 393111, "ticker_id": 27654, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:45:30.010537+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1527600000", "totalAssets": "5313700000", "longTermDebt": "1255000000", "shortTermDebt": "231600000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "112290929", "totalCurrentAssets": "212000000", "totalShareholderEquity": "3615300000", "totalCurrentLiabilities": "400200000", "cashAndShortTermInvestments": "77200000" } }, "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": 77200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 212000000, "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": 5313700000, "short_term_debt": 231600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400200000, "long_term_debt": 1255000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1527600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3615300000, "shares_outstanding": 112290929, "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": "1527600000", "totalAssets": "5313700000", "longTermDebt": "1255000000", "shortTermDebt": "231600000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "112290929", "totalCurrentAssets": "212000000", "totalShareholderEquity": "3615300000", "totalCurrentLiabilities": "400200000", "cashAndShortTermInvestments": "77200000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:45:30.010537+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": 30600000, "total_current_assets": 277700000, "total_assets": 5332000000, "short_term_debt": 252400000, "long_term_debt": 1298600000, "total_debt": 1585400000, "total_liabilities": null, "total_equity": 3575800000, "shares_outstanding": 112290929, "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": 393113, "ticker_id": 27654, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:45:30.010537+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1585400000", "totalAssets": "5332000000", "longTermDebt": "1298600000", "shortTermDebt": "252400000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "112290929", "totalCurrentAssets": "277700000", "totalShareholderEquity": "3575800000", "totalCurrentLiabilities": "422000000", "cashAndShortTermInvestments": "30600000" } }, "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": 30600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 277700000, "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": 5332000000, "short_term_debt": 252400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 422000000, "long_term_debt": 1298600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1585400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3575800000, "shares_outstanding": 112290929, "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": "1585400000", "totalAssets": "5332000000", "longTermDebt": "1298600000", "shortTermDebt": "252400000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "112290929", "totalCurrentAssets": "277700000", "totalShareholderEquity": "3575800000", "totalCurrentLiabilities": "422000000", "cashAndShortTermInvestments": "30600000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:45:30.010537+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": 15400000, "total_current_assets": 263400000, "total_assets": 5214000000, "short_term_debt": 194100000, "long_term_debt": 1269400000, "total_debt": 1498100000, "total_liabilities": null, "total_equity": 3539800000, "shares_outstanding": 112290929, "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": 393114, "ticker_id": 27654, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:45:30.010537+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1498100000", "totalAssets": "5214000000", "longTermDebt": "1269400000", "shortTermDebt": "194100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "112290929", "totalCurrentAssets": "263400000", "totalShareholderEquity": "3539800000", "totalCurrentLiabilities": "369400000", "cashAndShortTermInvestments": "15400000" } }, "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": 15400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 263400000, "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": 5214000000, "short_term_debt": 194100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369400000, "long_term_debt": 1269400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1498100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3539800000, "shares_outstanding": 112290929, "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": "1498100000", "totalAssets": "5214000000", "longTermDebt": "1269400000", "shortTermDebt": "194100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "112290929", "totalCurrentAssets": "263400000", "totalShareholderEquity": "3539800000", "totalCurrentLiabilities": "369400000", "cashAndShortTermInvestments": "15400000" } } } ] }, "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" ] } } }