{ "ticker": { "uuid": "5ac60973-d21e-4890-963c-589083e8f509", "symbol": "SGRO", "name": "SEGRO Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/5ac60973-d21e-4890-963c-589083e8f509/", "api_url": "https://sharemaestro.com/factors/api/tickers/5ac60973-d21e-4890-963c-589083e8f509/" }, "ticker_metadata": { "id": 30963, "uuid": "5ac60973-d21e-4890-963c-589083e8f509", "symbol": "SGRO", "name": "SEGRO Plc", "asset_type": "equity", "market_cap": 9774936064, "stock_exchange_id": 19, "industry": "Reit - Industrial", "sector": "Real Estate", "description": "SEGRO Plc is a UK Real Estate Investment Trust (REIT), listed on the London Stock Exchange and Euronext Paris, and is a leading owner, manager and developer of modern warehouses and industrial property. It owns or manages 10.9 million square meters of space (117 million square feet) valued at 22.0 billion pounds serving customers from a wide range of industry sectors. Its properties are in and around major cities and at key transportation hubs in the UK and in seven other European countries. For over 100 years SEGRO has been creating space that enables extraordinary things to happen. From modern big box warehouses, used primarily for regional, national and international distribution hubs, to urban warehousing located close to major population centres and business districts, it provides high quality assets that allow its customers to thrive. A commitment to be a force for society and environmental good is integral to SEGRO's purpose and strategy. Its Responsible SEGRO framework focuses on three long-term priorities where the company believes it can make the greatest impact: Championing low-carbon growth, Investing in local communities and environments and Nurturing talent. SEGRO Plc was incorporated in 1920 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": "5ac60973-d21e-4890-963c-589083e8f509", "symbol": "SGRO", "name": "SEGRO Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/5ac60973-d21e-4890-963c-589083e8f509/", "api_url": "https://sharemaestro.com/factors/api/tickers/5ac60973-d21e-4890-963c-589083e8f509/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.13, "value": 0.12, "quality": 0.32, "momentum": 0.69, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 712.8, "market_cap": 963963610243.66, "pe_ratio": 1749.4802, "earnings_yield": 0.0006, "ebitda_to_ev": 0.0007, "shareholder_yield": 0.0004, "roe": 0.0449, "piotroski_f_score": 4, "momentum_12_1": 0.0599, "volatility_252d": 0.264 }, "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": "2026-06-07T13:37:01.657643+00:00", "batch_id": "" }, "size": { "price_close": 712.8, "market_cap": 963963610243.6561, "market_cap_usd": 963963610243.6561, "enterprise_value": 969525610243.6561, "shares_outstanding": 1352361990, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1749.4802, "pb_ratio": 78.5434, "ptbv_ratio": 78.5434, "ps_ratio": 1327.7736, "pcf_ratio": 2434.2515, "pfcf_ratio": 2626.6038, "ev_ebitda": 1466.7558, "ev_ebit": 1942.9371, "ev_sales": 1335.4347, "ev_fcf": 2641.7592, "earnings_yield": 0.0006, "fcf_yield": 0.0004, "price_to_sales": 1327.7736, "price_to_book": 78.5434, "price_to_cashflow": 2434.2515, "ebitda_to_ev": 0.0007, "sales_yield": 0.0007 }, "yield": { "dividend_yield": 0.0004, "buyback_yield": 0.0, "shareholder_yield": 0.0004, "debt_paydown_yield": 0, "total_yield": 0.0004 }, "quality": { "gross_margin": 0.7879, "operating_margin": 0.6873, "net_margin": 0.759, "ebitda_margin": 0.9105, "fcf_margin": 0.5055, "roe": 0.0449, "roa": 0.0303, "roic": 0.021, "roc_greenblatt": null, "asset_turnover": 0.0399, "cash_conversion": 0.6661, "accruals_ratio": 0.0085, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0554, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0315, "external_financing": 0.0002 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 8.4145, "debt_to_assets": 0.308, "interest_coverage": 5.9405, "current_ratio": 0.2779, "quick_ratio": 0.2779, "net_debt": 5562000000, "local_beta": 1.3644, "volatility_252d": 0.264, "volatility_60d": 0.6455, "max_drawdown_12m": -0.2399, "risk_adjusted_momentum": 0.2267 }, "growth": { "revenue_growth_1y": 0.0756, "revenue_growth_3y_cagr": 0.0276, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0725, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1993, "book_value_growth_1y": 0.0184, "revenue_growth": 0.0756, "earnings_growth": -0.0725 }, "momentum": { "price_return_1m": -0.0061, "price_return_3m": -0.0591, "price_return_6m": 0.008, "price_return_9m": 0.1358, "price_return_12m": 0.0534, "price_return_12m_ex1m": 0.0599, "momentum_6m": 0.008, "momentum_12m": 0.0534, "momentum_12_1": 0.0599, "distance_from_52w_high": -0.1524, "distance_from_52w_low": 0.1689, "relative_strength": -0.1198 }, "raw_ttm": { "revenue_ttm": 726000000, "gross_profit_ttm": 572000000, "ebit_ttm": 499000000, "ebitda_ttm": 661000000, "net_income_ttm": 551000000, "eps_diluted_ttm": 0.4074, "operating_cash_flow_ttm": 396000000, "capital_expenditure_ttm": -29000000, "fcf_ttm": 367000000, "dividends_paid_ttm": -405000000, "share_repurchases_ttm": -4000000, "shares_issued_ttm": 0, "interest_expense_ttm": 84000000, "cash_and_equivalents": 37000000, "total_current_assets": 319000000, "total_current_liabilities": 1148000000, "net_ppe": null, "total_assets": 18181000000, "total_debt": 5599000000, "total_equity": 12273000000, "net_working_capital": -301000000, "book_value_per_share": 9.0752, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.0752 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 60, "rank_pb": 26, "rank_ptbv": 26, "rank_ps": 96, "rank_pcf": 91, "rank_ev_ebitda": 87, "rank_ev_ebit": 86, "rank_earnings_yield": 57, "rank_fcf_yield": 60, "rank_dividend_yield": 27, "rank_shareholder_yield": 38, "rank_total_yield": 49, "rank_roe": 56, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 12, "rank_fcf_margin": 6, "rank_piotroski": 79, "rank_accruals": 85, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 46 }, "composites": { "value_composite": 88, "quality_composite": 68, "momentum_composite": 31, "growth_composite": 71, "yield_composite": 25, "svqf_composite": 80, "vc1_composite": 92, "vc2_composite": 87, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 87, "quality_value_composite": 0.196, "os_score": 0.13, "value_percentile": 0.12, "quality_percentile": 0.32, "momentum_percentile": 0.69, "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": 30, "small_cap_core_rank": null, "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": 9126, "ticker_id": 30963, "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": "2026-06-07T13:37:01.657643+00:00", "batch_id": "", "os_score_delta": null, "price_close": 712.8, "market_cap": 963963610243.6561, "market_cap_usd": 963963610243.6561, "enterprise_value": 969525610243.6561, "shares_outstanding": 1352361990, "fx_rate_to_usd": null, "pe_ratio": 1749.48023638, "pb_ratio": 78.54343765, "ptbv_ratio": 78.54343765, "ps_ratio": 1327.77356783, "pcf_ratio": 2434.25154102, "pfcf_ratio": 2626.60384263, "ev_ebitda": 1466.75584001, "ev_ebit": 1942.93709468, "ev_sales": 1335.43472485, "ev_fcf": 2641.75915598, "earnings_yield": 0.0005716, "fcf_yield": 0.00037854, "dividend_yield": 0.00042014, "buyback_yield": 4.15e-06, "shareholder_yield": 0.00042429, "debt_paydown_yield": 0, "total_yield": 0.00042429, "gross_margin": 0.78787879, "operating_margin": 0.68732782, "net_margin": 0.75895317, "ebitda_margin": 0.91046832, "fcf_margin": 0.50550964, "roe": 0.0448953, "roa": 0.03030636, "roic": 0.02098402, "roc_greenblatt": null, "asset_turnover": 0.0399318, "cash_conversion": 0.66606171, "accruals_ratio": 0.00852538, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 8.41452345, "debt_to_assets": 0.30795886, "interest_coverage": 5.94047619, "current_ratio": 0.27787456, "quick_ratio": 0.27787456, "net_debt": 5562000000, "revenue_growth_1y": 0.07555556, "revenue_growth_3y_cagr": 0.02763014, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.07252733, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19934641, "book_value_growth_1y": 0.01844058, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.055398, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.006135, "price_return_3m": -0.05908634, "price_return_6m": 0.00795079, "price_return_9m": 0.13575087, "price_return_12m": 0.0533678, "price_return_12m_ex1m": 0.05987011, "distance_from_52w_high": -0.15237238, "distance_from_52w_low": 0.1688924, "relative_strength": -0.11977278, "local_beta": 1.3644, "volatility_252d": 0.264048, "volatility_60d": 0.645522, "max_drawdown_12m": -0.23989395, "revenue_ttm": 726000000, "gross_profit_ttm": 572000000, "ebit_ttm": 499000000, "ebitda_ttm": 661000000, "net_income_ttm": 551000000, "eps_diluted_ttm": 0.40743529, "operating_cash_flow_ttm": 396000000, "capital_expenditure_ttm": -29000000, "fcf_ttm": 367000000, "dividends_paid_ttm": -405000000, "share_repurchases_ttm": -4000000, "shares_issued_ttm": 0, "interest_expense_ttm": 84000000, "cash_and_equivalents": 37000000, "total_current_assets": 319000000, "total_current_liabilities": 1148000000, "net_ppe": null, "total_assets": 18181000000, "total_debt": 5599000000, "total_equity": 12273000000, "net_working_capital": -301000000, "book_value_per_share": 9.07523288, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.07523288, "universe_ticker_count": 765, "sector": "Real Estate", "rank_pe": 60, "rank_pb": 26, "rank_ptbv": 26, "rank_ps": 96, "rank_pcf": 91, "rank_ev_ebitda": 87, "rank_ev_ebit": 86, "rank_earnings_yield": 57, "rank_fcf_yield": 60, "rank_dividend_yield": 27, "rank_shareholder_yield": 38, "rank_total_yield": 49, "rank_roe": 56, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 12, "rank_fcf_margin": 6, "rank_piotroski": 79, "rank_accruals": 85, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 46, "value_composite": 88, "quality_composite": 68, "momentum_composite": 31, "growth_composite": 71, "yield_composite": 25, "svqf_composite": 80, "vc1_composite": 92, "vc2_composite": 87, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": null, "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": 712.8, "os": 0.13, "value": 0.12, "quality": 0.32, "momentum": 0.69, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 1749.4802, "earnings_yield": 0.0006, "shareholder_yield": 0.0004, "roe": 0.0449, "momentum_12_1": 0.0599, "complete_fields": { "id": 9126, "ticker_id": 30963, "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": "2026-06-07T13:37:01.657643+00:00", "batch_id": "", "os_score_delta": null, "price_close": 712.8, "market_cap": 963963610243.6561, "market_cap_usd": 963963610243.6561, "enterprise_value": 969525610243.6561, "shares_outstanding": 1352361990, "fx_rate_to_usd": null, "pe_ratio": 1749.48023638, "pb_ratio": 78.54343765, "ptbv_ratio": 78.54343765, "ps_ratio": 1327.77356783, "pcf_ratio": 2434.25154102, "pfcf_ratio": 2626.60384263, "ev_ebitda": 1466.75584001, "ev_ebit": 1942.93709468, "ev_sales": 1335.43472485, "ev_fcf": 2641.75915598, "earnings_yield": 0.0005716, "fcf_yield": 0.00037854, "dividend_yield": 0.00042014, "buyback_yield": 4.15e-06, "shareholder_yield": 0.00042429, "debt_paydown_yield": 0, "total_yield": 0.00042429, "gross_margin": 0.78787879, "operating_margin": 0.68732782, "net_margin": 0.75895317, "ebitda_margin": 0.91046832, "fcf_margin": 0.50550964, "roe": 0.0448953, "roa": 0.03030636, "roic": 0.02098402, "roc_greenblatt": null, "asset_turnover": 0.0399318, "cash_conversion": 0.66606171, "accruals_ratio": 0.00852538, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 8.41452345, "debt_to_assets": 0.30795886, "interest_coverage": 5.94047619, "current_ratio": 0.27787456, "quick_ratio": 0.27787456, "net_debt": 5562000000, "revenue_growth_1y": 0.07555556, "revenue_growth_3y_cagr": 0.02763014, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.07252733, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19934641, "book_value_growth_1y": 0.01844058, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.055398, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.006135, "price_return_3m": -0.05908634, "price_return_6m": 0.00795079, "price_return_9m": 0.13575087, "price_return_12m": 0.0533678, "price_return_12m_ex1m": 0.05987011, "distance_from_52w_high": -0.15237238, "distance_from_52w_low": 0.1688924, "relative_strength": -0.11977278, "local_beta": 1.3644, "volatility_252d": 0.264048, "volatility_60d": 0.645522, "max_drawdown_12m": -0.23989395, "revenue_ttm": 726000000, "gross_profit_ttm": 572000000, "ebit_ttm": 499000000, "ebitda_ttm": 661000000, "net_income_ttm": 551000000, "eps_diluted_ttm": 0.40743529, "operating_cash_flow_ttm": 396000000, "capital_expenditure_ttm": -29000000, "fcf_ttm": 367000000, "dividends_paid_ttm": -405000000, "share_repurchases_ttm": -4000000, "shares_issued_ttm": 0, "interest_expense_ttm": 84000000, "cash_and_equivalents": 37000000, "total_current_assets": 319000000, "total_current_liabilities": 1148000000, "net_ppe": null, "total_assets": 18181000000, "total_debt": 5599000000, "total_equity": 12273000000, "net_working_capital": -301000000, "book_value_per_share": 9.07523288, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.07523288, "universe_ticker_count": 765, "sector": "Real Estate", "rank_pe": 60, "rank_pb": 26, "rank_ptbv": 26, "rank_ps": 96, "rank_pcf": 91, "rank_ev_ebitda": 87, "rank_ev_ebit": 86, "rank_earnings_yield": 57, "rank_fcf_yield": 60, "rank_dividend_yield": 27, "rank_shareholder_yield": 38, "rank_total_yield": 49, "rank_roe": 56, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 12, "rank_fcf_margin": 6, "rank_piotroski": 79, "rank_accruals": 85, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 46, "value_composite": 88, "quality_composite": 68, "momentum_composite": 31, "growth_composite": 71, "yield_composite": 25, "svqf_composite": 80, "vc1_composite": 92, "vc2_composite": 87, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:30.037424+00:00", "is_restated": false, "income_statement": { "revenue": 726000000, "cost_of_revenue": 154000000, "gross_profit": 572000000, "ebit": 499000000, "ebitda": 661000000, "pretax_income": null, "tax_provision": null, "net_income": 551000000, "net_income_to_common": 551000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37000000, "total_current_assets": 319000000, "total_assets": 18181000000, "short_term_debt": 565000000, "long_term_debt": 4951000000, "total_debt": 5599000000, "total_liabilities": null, "total_equity": 12273000000, "shares_outstanding": 1352361990, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 396000000, "capital_expenditure": -29000000, "free_cash_flow": 367000000, "dividends_paid": -405000000, "share_repurchases": -4000000, "shares_issued": 0, "net_debt_issued": 180000000 }, "complete_fields": { "id": 397746, "ticker_id": 30963, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:30.037424+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "661000000", "netIncome": "551000000", "grossProfit": "572000000", "totalRevenue": "726000000", "costOfRevenue": "154000000", "interestExpense": "84000000", "operatingIncome": "499000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17000000" }, "balance": { "totalDebt": "5599000000", "totalAssets": "18181000000", "longTermDebt": "4951000000", "shortTermDebt": "565000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1352361990", "totalCurrentAssets": "319000000", "totalShareholderEquity": "12273000000", "totalCurrentLiabilities": "1148000000", "cashAndShortTermInvestments": "37000000" }, "cashflow": { "freeCashFlow": "367000000", "dividendsPaid": "-405000000", "issuanceOfDebt": "268000000", "issuanceOfStock": "0", "repaymentOfDebt": "-88000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "396000000", "repurchaseOfStock": "-4000000", "capitalExpenditures": "-29000000" } }, "revenue": 726000000, "cost_of_revenue": 154000000, "gross_profit": 572000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 499000000, "depreciation_amortisation": 17000000, "ebitda": 661000000, "interest_expense": 84000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 551000000, "net_income_continuing_ops": null, "net_income_to_common": 551000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 319000000, "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": 18181000000, "short_term_debt": 565000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1148000000, "long_term_debt": 4951000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5599000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12273000000, "shares_outstanding": 1352361990, "operating_cash_flow": 396000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -405000000, "share_repurchases": -4000000, "shares_issued": 0, "net_debt_issued": 180000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 367000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "661000000", "netIncome": "551000000", "grossProfit": "572000000", "totalRevenue": "726000000", "costOfRevenue": "154000000", "interestExpense": "84000000", "operatingIncome": "499000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17000000" }, "balance": { "totalDebt": "5599000000", "totalAssets": "18181000000", "longTermDebt": "4951000000", "shortTermDebt": "565000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1352361990", "totalCurrentAssets": "319000000", "totalShareholderEquity": "12273000000", "totalCurrentLiabilities": "1148000000", "cashAndShortTermInvestments": "37000000" }, "cashflow": { "freeCashFlow": "367000000", "dividendsPaid": "-405000000", "issuanceOfDebt": "268000000", "issuanceOfStock": "0", "repaymentOfDebt": "-88000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "396000000", "repurchaseOfStock": "-4000000", "capitalExpenditures": "-29000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:30.037424+00:00", "is_restated": false, "income_statement": { "revenue": 675000000, "cost_of_revenue": 144000000, "gross_profit": 531000000, "ebit": 455000000, "ebitda": 763000000, "pretax_income": null, "tax_provision": null, "net_income": 594000000, "net_income_to_common": 594000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 292000000, "total_current_assets": 569000000, "total_assets": 17574000000, "short_term_debt": 0, "long_term_debt": 4607000000, "total_debt": 4677000000, "total_liabilities": null, "total_equity": 12049000000, "shares_outstanding": 1352162607, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 330000000, "capital_expenditure": -24000000, "free_cash_flow": 306000000, "dividends_paid": -277000000, "share_repurchases": -5000000, "shares_issued": 889000000, "net_debt_issued": -580000000 }, "complete_fields": { "id": 397749, "ticker_id": 30963, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:30.037424+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "763000000", "netIncome": "594000000", "grossProfit": "531000000", "totalRevenue": "675000000", "costOfRevenue": "144000000", "interestExpense": "115000000", "operatingIncome": "455000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12000000" }, "balance": { "totalDebt": "4677000000", "totalAssets": "17574000000", "longTermDebt": "4607000000", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1352162607", "totalCurrentAssets": "569000000", "totalShareholderEquity": "12049000000", "totalCurrentLiabilities": "581000000", "cashAndShortTermInvestments": "292000000" }, "cashflow": { "freeCashFlow": "306000000", "dividendsPaid": "-277000000", "issuanceOfDebt": "419000000", "issuanceOfStock": "889000000", "repaymentOfDebt": "-999000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "330000000", "repurchaseOfStock": "-5000000", "capitalExpenditures": "-24000000" } }, "revenue": 675000000, "cost_of_revenue": 144000000, "gross_profit": 531000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 455000000, "depreciation_amortisation": 12000000, "ebitda": 763000000, "interest_expense": 115000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 594000000, "net_income_continuing_ops": null, "net_income_to_common": 594000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 292000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 569000000, "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": 17574000000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 581000000, "long_term_debt": 4607000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4677000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12049000000, "shares_outstanding": 1352162607, "operating_cash_flow": 330000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -24000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -277000000, "share_repurchases": -5000000, "shares_issued": 889000000, "net_debt_issued": -580000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 306000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "763000000", "netIncome": "594000000", "grossProfit": "531000000", "totalRevenue": "675000000", "costOfRevenue": "144000000", "interestExpense": "115000000", "operatingIncome": "455000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12000000" }, "balance": { "totalDebt": "4677000000", "totalAssets": "17574000000", "longTermDebt": "4607000000", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1352162607", "totalCurrentAssets": "569000000", "totalShareholderEquity": "12049000000", "totalCurrentLiabilities": "581000000", "cashAndShortTermInvestments": "292000000" }, "cashflow": { "freeCashFlow": "306000000", "dividendsPaid": "-277000000", "issuanceOfDebt": "419000000", "issuanceOfStock": "889000000", "repaymentOfDebt": "-999000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "330000000", "repurchaseOfStock": "-5000000", "capitalExpenditures": "-24000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:30.037424+00:00", "is_restated": false, "income_statement": { "revenue": 749000000, "cost_of_revenue": 161000000, "gross_profit": 588000000, "ebit": 525000000, "ebitda": -134000000, "pretax_income": null, "tax_provision": null, "net_income": -253000000, "net_income_to_common": -253000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 315000000, "total_current_assets": 607000000, "total_assets": 17306000000, "short_term_debt": 1000000, "long_term_debt": 5348000000, "total_debt": 5423000000, "total_liabilities": null, "total_equity": 10904000000, "shares_outstanding": 1227605189, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 431000000, "capital_expenditure": -29000000, "free_cash_flow": 402000000, "dividends_paid": -185000000, "share_repurchases": -4000000, "shares_issued": 1000000, "net_debt_issued": 517000000 }, "complete_fields": { "id": 397750, "ticker_id": 30963, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:30.037424+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-134000000", "netIncome": "-253000000", "grossProfit": "588000000", "totalRevenue": "749000000", "costOfRevenue": "161000000", "interestExpense": "123000000", "operatingIncome": "525000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6000000" }, "balance": { "totalDebt": "5423000000", "totalAssets": "17306000000", "longTermDebt": "5348000000", "shortTermDebt": "1000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1227605189", "totalCurrentAssets": "607000000", "totalShareholderEquity": "10904000000", "totalCurrentLiabilities": "692000000", "cashAndShortTermInvestments": "315000000" }, "cashflow": { "freeCashFlow": "402000000", "dividendsPaid": "-185000000", "issuanceOfDebt": "961000000", "issuanceOfStock": "1000000", "repaymentOfDebt": "-444000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "431000000", "repurchaseOfStock": "-4000000", "capitalExpenditures": "-29000000" } }, "revenue": 749000000, "cost_of_revenue": 161000000, "gross_profit": 588000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 525000000, "depreciation_amortisation": 6000000, "ebitda": -134000000, "interest_expense": 123000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -253000000, "net_income_continuing_ops": null, "net_income_to_common": -253000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 315000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 607000000, "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": 17306000000, "short_term_debt": 1000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 692000000, "long_term_debt": 5348000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5423000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10904000000, "shares_outstanding": 1227605189, "operating_cash_flow": 431000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -185000000, "share_repurchases": -4000000, "shares_issued": 1000000, "net_debt_issued": 517000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 402000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-134000000", "netIncome": "-253000000", "grossProfit": "588000000", "totalRevenue": "749000000", "costOfRevenue": "161000000", "interestExpense": "123000000", "operatingIncome": "525000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6000000" }, "balance": { "totalDebt": "5423000000", "totalAssets": "17306000000", "longTermDebt": "5348000000", "shortTermDebt": "1000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1227605189", "totalCurrentAssets": "607000000", "totalShareholderEquity": "10904000000", "totalCurrentLiabilities": "692000000", "cashAndShortTermInvestments": "315000000" }, "cashflow": { "freeCashFlow": "402000000", "dividendsPaid": "-185000000", "issuanceOfDebt": "961000000", "issuanceOfStock": "1000000", "repaymentOfDebt": "-444000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "431000000", "repurchaseOfStock": "-4000000", "capitalExpenditures": "-29000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:30.037424+00:00", "is_restated": false, "income_statement": { "revenue": 669000000, "cost_of_revenue": 214000000, "gross_profit": 455000000, "ebit": 411000000, "ebitda": -1878000000, "pretax_income": null, "tax_provision": null, "net_income": -1927000000, "net_income_to_common": -1927000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112000000, "total_current_assets": 428000000, "total_assets": 17348000000, "short_term_debt": 0, "long_term_debt": 4884000000, "total_debt": 4961000000, "total_liabilities": null, "total_equity": 11373000000, "shares_outstanding": 1209000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 213000000, "capital_expenditure": -9000000, "free_cash_flow": 204000000, "dividends_paid": -222000000, "share_repurchases": -4000000, "shares_issued": 0, "net_debt_issued": 1331000000 }, "complete_fields": { "id": 397751, "ticker_id": 30963, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:30.037424+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1878000000", "netIncome": "-1927000000", "grossProfit": "455000000", "totalRevenue": "669000000", "costOfRevenue": "214000000", "interestExpense": "85000000", "operatingIncome": "411000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4000000" }, "balance": { "totalDebt": "4961000000", "totalAssets": "17348000000", "longTermDebt": "4884000000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1209000000", "totalCurrentAssets": "428000000", "totalShareholderEquity": "11373000000", "totalCurrentLiabilities": "590000000", "cashAndShortTermInvestments": "112000000" }, "cashflow": { "freeCashFlow": "204000000", "dividendsPaid": "-222000000", "issuanceOfDebt": "2752000000", "issuanceOfStock": "0", "repaymentOfDebt": "-1421000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "213000000", "repurchaseOfStock": "-4000000", "capitalExpenditures": "-9000000" } }, "revenue": 669000000, "cost_of_revenue": 214000000, "gross_profit": 455000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 411000000, "depreciation_amortisation": 4000000, "ebitda": -1878000000, "interest_expense": 85000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1927000000, "net_income_continuing_ops": null, "net_income_to_common": -1927000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 428000000, "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": 17348000000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 590000000, "long_term_debt": 4884000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4961000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11373000000, "shares_outstanding": 1209000000, "operating_cash_flow": 213000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -222000000, "share_repurchases": -4000000, "shares_issued": 0, "net_debt_issued": 1331000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 204000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1878000000", "netIncome": "-1927000000", "grossProfit": "455000000", "totalRevenue": "669000000", "costOfRevenue": "214000000", "interestExpense": "85000000", "operatingIncome": "411000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4000000" }, "balance": { "totalDebt": "4961000000", "totalAssets": "17348000000", "longTermDebt": "4884000000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1209000000", "totalCurrentAssets": "428000000", "totalShareholderEquity": "11373000000", "totalCurrentLiabilities": "590000000", "cashAndShortTermInvestments": "112000000" }, "cashflow": { "freeCashFlow": "204000000", "dividendsPaid": "-222000000", "issuanceOfDebt": "2752000000", "issuanceOfStock": "0", "repaymentOfDebt": "-1421000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "213000000", "repurchaseOfStock": "-4000000", "capitalExpenditures": "-9000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:30.037424+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": null, "net_debt_issued": null }, "complete_fields": { "id": 397752, "ticker_id": 30963, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:30.037424+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": 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": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": 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": "2026-06-07T13:19:30.037424+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": 37000000, "total_current_assets": 319000000, "total_assets": 18181000000, "short_term_debt": 565000000, "long_term_debt": 4951000000, "total_debt": 5599000000, "total_liabilities": null, "total_equity": 12273000000, "shares_outstanding": 1352361990, "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": 397745, "ticker_id": 30963, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:30.037424+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "5599000000", "totalAssets": "18181000000", "longTermDebt": "4951000000", "shortTermDebt": "565000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1352361990", "totalCurrentAssets": "319000000", "totalShareholderEquity": "12273000000", "totalCurrentLiabilities": "1148000000", "cashAndShortTermInvestments": "37000000" } }, "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": 37000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 319000000, "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": 18181000000, "short_term_debt": 565000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1148000000, "long_term_debt": 4951000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5599000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12273000000, "shares_outstanding": 1352361990, "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": "5599000000", "totalAssets": "18181000000", "longTermDebt": "4951000000", "shortTermDebt": "565000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1352361990", "totalCurrentAssets": "319000000", "totalShareholderEquity": "12273000000", "totalCurrentLiabilities": "1148000000", "cashAndShortTermInvestments": "37000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:30.037424+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": 69000000, "total_current_assets": 360000000, "total_assets": 17809000000, "short_term_debt": 554000000, "long_term_debt": 4195000000, "total_debt": 4749000000, "total_liabilities": null, "total_equity": 12072000000, "shares_outstanding": 1352691143, "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": 397747, "ticker_id": 30963, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:30.037424+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "4749000000", "totalAssets": "17809000000", "longTermDebt": "4195000000", "shortTermDebt": "554000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1352691143", "totalCurrentAssets": "360000000", "totalShareholderEquity": "12072000000", "totalCurrentLiabilities": "1171000000", "cashAndShortTermInvestments": "69000000" } }, "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": 69000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 360000000, "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": 17809000000, "short_term_debt": 554000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1171000000, "long_term_debt": 4195000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4749000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12072000000, "shares_outstanding": 1352691143, "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": "4749000000", "totalAssets": "17809000000", "longTermDebt": "4195000000", "shortTermDebt": "554000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1352691143", "totalCurrentAssets": "360000000", "totalShareholderEquity": "12072000000", "totalCurrentLiabilities": "1171000000", "cashAndShortTermInvestments": "69000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:30.037424+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": 292000000, "total_current_assets": 569000000, "total_assets": 17574000000, "short_term_debt": 0, "long_term_debt": 4607000000, "total_debt": 4677000000, "total_liabilities": null, "total_equity": 12049000000, "shares_outstanding": 1352162607, "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": 397748, "ticker_id": 30963, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:30.037424+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "4677000000", "totalAssets": "17574000000", "longTermDebt": "4607000000", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1352162607", "totalCurrentAssets": "569000000", "totalShareholderEquity": "12049000000", "totalCurrentLiabilities": "581000000", "cashAndShortTermInvestments": "292000000" } }, "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": 292000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 569000000, "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": 17574000000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 581000000, "long_term_debt": 4607000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4677000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12049000000, "shares_outstanding": 1352162607, "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": "4677000000", "totalAssets": "17574000000", "longTermDebt": "4607000000", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1352162607", "totalCurrentAssets": "569000000", "totalShareholderEquity": "12049000000", "totalCurrentLiabilities": "581000000", "cashAndShortTermInvestments": "292000000" } } } ] }, "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" ] } } }