{ "ticker": { "uuid": "8319c1e5-219d-41b3-85ac-367e6aa51f2f", "symbol": "SPX", "name": "Spirax Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/8319c1e5-219d-41b3-85ac-367e6aa51f2f/", "api_url": "https://sharemaestro.com/factors/api/tickers/8319c1e5-219d-41b3-85ac-367e6aa51f2f/" }, "ticker_metadata": { "id": 31161, "uuid": "8319c1e5-219d-41b3-85ac-367e6aa51f2f", "symbol": "SPX", "name": "Spirax Group plc", "asset_type": "equity", "market_cap": 5139883008, "stock_exchange_id": 19, "industry": "Specialty Industrial Machinery", "sector": "Industrials", "description": "Spirax Group plc provides thermal energy and fluid technology solutions in Europe, the Middle East, Africa, the Asia Pacific, and the Americas. It operates through three segments: Steam Thermal Solutions, Electric Thermal Solutions, and Watson-Marlow Fluid Technology Solutions. The company offers industrial and commercial steam systems, including condensate management, controls, and thermal energy management products and solutions for heating, curing, cooking, drying, cleaning, sterilizing, space heating, humidifying, vacuum packing, and producing hot water; electrical process heating and temperature management solutions, such as industrial heaters and systems, heat tracing, and various component technologies; and designs and manufactures peristaltic and niche pumps and associated fluid path technologies, including tubing, specialised filling systems and products for single use applications. The company serves food and beverage, pharmaceutical and biotechnology, oil and gas, chemical, power generation, healthcare, buildings, water and wastewater, semiconductor, transport, original equipment manufacturers machinery, and mining and precious metal processing industries. The company was formerly known as Spirax-Sarco Engineering plc and changed its name to Spirax Group PLC in June 2024. Spirax Group PLC was founded in 1888 and is headquartered in Cheltenham, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8319c1e5-219d-41b3-85ac-367e6aa51f2f", "symbol": "SPX", "name": "Spirax Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/8319c1e5-219d-41b3-85ac-367e6aa51f2f/", "api_url": "https://sharemaestro.com/factors/api/tickers/8319c1e5-219d-41b3-85ac-367e6aa51f2f/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.39, "value": 0.03, "quality": 0.92, "momentum": 0.78, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 6820, "market_cap": 502946908420, "pe_ratio": 3078.0105, "earnings_yield": 0.0003, "ebitda_to_ev": 0.0007, "shareholder_yield": 0.0002, "roe": 0.1337, "piotroski_f_score": 7, "momentum_12_1": 0.2953, "volatility_252d": 0.2892 }, "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": "2026-06-07T13:37:08.973371+00:00", "batch_id": "" }, "size": { "price_close": 6820, "market_cap": 502946908420, "market_cap_usd": 502946908420, "enterprise_value": 503601808420, "shares_outstanding": 73745881, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 3078.0105, "pb_ratio": 411.5432, "ptbv_ratio": 411.5432, "ps_ratio": 295.3473, "pcf_ratio": 1697.9977, "pfcf_ratio": 2203.9742, "ev_ebitda": 1340.436, "ev_ebit": 1897.52, "ev_sales": 295.7319, "ev_fcf": 2206.844, "earnings_yield": 0.0003, "fcf_yield": 0.0005, "price_to_sales": 295.3473, "price_to_book": 411.5432, "price_to_cashflow": 1697.9977, "ebitda_to_ev": 0.0007, "sales_yield": 0.0034 }, "yield": { "dividend_yield": 0.0002, "buyback_yield": -0.0, "shareholder_yield": 0.0002, "debt_paydown_yield": 0.0001, "total_yield": 0.0003 }, "quality": { "gross_margin": 0.7683, "operating_margin": 0.1559, "net_margin": 0.096, "ebitda_margin": 0.2206, "fcf_margin": 0.134, "roe": 0.1337, "roa": 0.0614, "roic": 0.106, "roc_greenblatt": null, "asset_turnover": 0.6399, "cash_conversion": 1.3966, "accruals_ratio": -0.0499, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0238, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4916, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.7431, "debt_to_assets": 0.3848, "interest_coverage": 5.6468, "current_ratio": 1.8522, "quick_ratio": 1.8522, "net_debt": 654900000, "local_beta": 1.3101, "volatility_252d": 0.2892, "volatility_60d": 0.5985, "max_drawdown_12m": -0.186, "risk_adjusted_momentum": 1.0211 }, "growth": { "revenue_growth_1y": 0.0226, "revenue_growth_3y_cagr": 0.0187, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.1459, "eps_growth_3y_cagr": -0.1007, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0373, "book_value_growth_1y": 0.0104, "revenue_growth": 0.0226, "earnings_growth": -0.1459 }, "momentum": { "price_return_1m": -0.0841, "price_return_3m": -0.0487, "price_return_6m": -0.0107, "price_return_9m": -0.0519, "price_return_12m": 0.1864, "price_return_12m_ex1m": 0.2953, "momentum_6m": -0.0107, "momentum_12m": 0.1864, "momentum_12_1": 0.2953, "distance_from_52w_high": -0.1371, "distance_from_52w_low": 0.1741, "relative_strength": 0.0132 }, "raw_ttm": { "revenue_ttm": 1702900000, "gross_profit_ttm": 1308300000, "ebit_ttm": 265400000, "ebitda_ttm": 375700000, "net_income_ttm": 163400000, "eps_diluted_ttm": 2.2157, "operating_cash_flow_ttm": 296200000, "capital_expenditure_ttm": -68000000, "fcf_ttm": 228200000, "dividends_paid_ttm": -122500000, "share_repurchases_ttm": null, "shares_issued_ttm": 300000, "interest_expense_ttm": 47000000, "cash_and_equivalents": 369000000, "total_current_assets": 1047600000, "total_current_liabilities": 565600000, "net_ppe": null, "total_assets": 2661100000, "total_debt": 1023900000, "total_equity": 1222100000, "net_working_capital": 349500000, "book_value_per_share": 16.5718, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 16.5718 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 85, "rank_pb": 85, "rank_ptbv": 85, "rank_ps": 77, "rank_pcf": 86, "rank_ev_ebitda": 84, "rank_ev_ebit": 86, "rank_earnings_yield": 81, "rank_fcf_yield": 57, "rank_dividend_yield": 40, "rank_shareholder_yield": 49, "rank_total_yield": 55, "rank_roe": 27, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 13, "rank_fcf_margin": 28, "rank_piotroski": 23, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 34 }, "composites": { "value_composite": 97, "quality_composite": 8, "momentum_composite": 22, "growth_composite": 83, "yield_composite": 33, "svqf_composite": 91, "vc1_composite": 98, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 61, "quality_value_composite": 0.1661, "os_score": 0.39, "value_percentile": 0.03, "quality_percentile": 0.92, "momentum_percentile": 0.78, "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": 66, "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": 9195, "ticker_id": 31161, "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": "2026-06-07T13:37:08.973371+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6820, "market_cap": 502946908420, "market_cap_usd": 502946908420, "enterprise_value": 503601808420, "shares_outstanding": 73745881, "fx_rate_to_usd": null, "pe_ratio": 3078.01045545, "pb_ratio": 411.5431703, "ptbv_ratio": 411.5431703, "ps_ratio": 295.34729486, "pcf_ratio": 1697.99766516, "pfcf_ratio": 2203.97418238, "ev_ebitda": 1340.43600857, "ev_ebit": 1897.52000158, "ev_sales": 295.73187411, "ev_fcf": 2206.84403339, "earnings_yield": 0.00032489, "fcf_yield": 0.00045314, "dividend_yield": 0.00024356, "buyback_yield": -6e-07, "shareholder_yield": 0.00024297, "debt_paydown_yield": 7.456e-05, "total_yield": 0.00031753, "gross_margin": 0.76827764, "operating_margin": 0.15585178, "net_margin": 0.09595396, "ebitda_margin": 0.22062364, "fcf_margin": 0.13400669, "roe": 0.13370428, "roa": 0.06140318, "roic": 0.10604688, "roc_greenblatt": null, "asset_turnover": 0.63992334, "cash_conversion": 1.39657283, "accruals_ratio": -0.04990417, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.74314613, "debt_to_assets": 0.3847657, "interest_coverage": 5.64680851, "current_ratio": 1.85219236, "quick_ratio": 1.85219236, "net_debt": 654900000, "revenue_growth_1y": 0.02263992, "revenue_growth_3y_cagr": 0.01874889, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.14588517, "eps_growth_3y_cagr": -0.10074473, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03727273, "book_value_growth_1y": 0.01042572, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.023781, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08407198, "price_return_3m": -0.04865992, "price_return_6m": -0.01071673, "price_return_9m": -0.05189587, "price_return_12m": 0.18636682, "price_return_12m_ex1m": 0.29526208, "distance_from_52w_high": -0.13711472, "distance_from_52w_low": 0.17411519, "relative_strength": 0.01322624, "local_beta": 1.3101, "volatility_252d": 0.289163, "volatility_60d": 0.598529, "max_drawdown_12m": -0.18595826, "revenue_ttm": 1702900000, "gross_profit_ttm": 1308300000, "ebit_ttm": 265400000, "ebitda_ttm": 375700000, "net_income_ttm": 163400000, "eps_diluted_ttm": 2.21571697, "operating_cash_flow_ttm": 296200000, "capital_expenditure_ttm": -68000000, "fcf_ttm": 228200000, "dividends_paid_ttm": -122500000, "share_repurchases_ttm": null, "shares_issued_ttm": 300000, "interest_expense_ttm": 47000000, "cash_and_equivalents": 369000000, "total_current_assets": 1047600000, "total_current_liabilities": 565600000, "net_ppe": null, "total_assets": 2661100000, "total_debt": 1023900000, "total_equity": 1222100000, "net_working_capital": 349500000, "book_value_per_share": 16.57177301, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 16.57177301, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 85, "rank_pb": 85, "rank_ptbv": 85, "rank_ps": 77, "rank_pcf": 86, "rank_ev_ebitda": 84, "rank_ev_ebit": 86, "rank_earnings_yield": 81, "rank_fcf_yield": 57, "rank_dividend_yield": 40, "rank_shareholder_yield": 49, "rank_total_yield": 55, "rank_roe": 27, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 13, "rank_fcf_margin": 28, "rank_piotroski": 23, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 34, "value_composite": 97, "quality_composite": 8, "momentum_composite": 22, "growth_composite": 83, "yield_composite": 33, "svqf_composite": 91, "vc1_composite": 98, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "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": 6820, "os": 0.39, "value": 0.03, "quality": 0.92, "momentum": 0.78, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 3078.0105, "earnings_yield": 0.0003, "shareholder_yield": 0.0002, "roe": 0.1337, "momentum_12_1": 0.2953, "complete_fields": { "id": 9195, "ticker_id": 31161, "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": "2026-06-07T13:37:08.973371+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6820, "market_cap": 502946908420, "market_cap_usd": 502946908420, "enterprise_value": 503601808420, "shares_outstanding": 73745881, "fx_rate_to_usd": null, "pe_ratio": 3078.01045545, "pb_ratio": 411.5431703, "ptbv_ratio": 411.5431703, "ps_ratio": 295.34729486, "pcf_ratio": 1697.99766516, "pfcf_ratio": 2203.97418238, "ev_ebitda": 1340.43600857, "ev_ebit": 1897.52000158, "ev_sales": 295.73187411, "ev_fcf": 2206.84403339, "earnings_yield": 0.00032489, "fcf_yield": 0.00045314, "dividend_yield": 0.00024356, "buyback_yield": -6e-07, "shareholder_yield": 0.00024297, "debt_paydown_yield": 7.456e-05, "total_yield": 0.00031753, "gross_margin": 0.76827764, "operating_margin": 0.15585178, "net_margin": 0.09595396, "ebitda_margin": 0.22062364, "fcf_margin": 0.13400669, "roe": 0.13370428, "roa": 0.06140318, "roic": 0.10604688, "roc_greenblatt": null, "asset_turnover": 0.63992334, "cash_conversion": 1.39657283, "accruals_ratio": -0.04990417, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.74314613, "debt_to_assets": 0.3847657, "interest_coverage": 5.64680851, "current_ratio": 1.85219236, "quick_ratio": 1.85219236, "net_debt": 654900000, "revenue_growth_1y": 0.02263992, "revenue_growth_3y_cagr": 0.01874889, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.14588517, "eps_growth_3y_cagr": -0.10074473, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03727273, "book_value_growth_1y": 0.01042572, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.023781, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08407198, "price_return_3m": -0.04865992, "price_return_6m": -0.01071673, "price_return_9m": -0.05189587, "price_return_12m": 0.18636682, "price_return_12m_ex1m": 0.29526208, "distance_from_52w_high": -0.13711472, "distance_from_52w_low": 0.17411519, "relative_strength": 0.01322624, "local_beta": 1.3101, "volatility_252d": 0.289163, "volatility_60d": 0.598529, "max_drawdown_12m": -0.18595826, "revenue_ttm": 1702900000, "gross_profit_ttm": 1308300000, "ebit_ttm": 265400000, "ebitda_ttm": 375700000, "net_income_ttm": 163400000, "eps_diluted_ttm": 2.21571697, "operating_cash_flow_ttm": 296200000, "capital_expenditure_ttm": -68000000, "fcf_ttm": 228200000, "dividends_paid_ttm": -122500000, "share_repurchases_ttm": null, "shares_issued_ttm": 300000, "interest_expense_ttm": 47000000, "cash_and_equivalents": 369000000, "total_current_assets": 1047600000, "total_current_liabilities": 565600000, "net_ppe": null, "total_assets": 2661100000, "total_debt": 1023900000, "total_equity": 1222100000, "net_working_capital": 349500000, "book_value_per_share": 16.57177301, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 16.57177301, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 85, "rank_pb": 85, "rank_ptbv": 85, "rank_ps": 77, "rank_pcf": 86, "rank_ev_ebitda": 84, "rank_ev_ebit": 86, "rank_earnings_yield": 81, "rank_fcf_yield": 57, "rank_dividend_yield": 40, "rank_shareholder_yield": 49, "rank_total_yield": 55, "rank_roe": 27, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 13, "rank_fcf_margin": 28, "rank_piotroski": 23, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 34, "value_composite": 97, "quality_composite": 8, "momentum_composite": 22, "growth_composite": 83, "yield_composite": 33, "svqf_composite": 91, "vc1_composite": 98, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "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": "2026-06-07T13:21:15.035699+00:00", "is_restated": false, "income_statement": { "revenue": 1702900000, "cost_of_revenue": 394600000, "gross_profit": 1308300000, "ebit": 265400000, "ebitda": 375700000, "pretax_income": null, "tax_provision": null, "net_income": 163400000, "net_income_to_common": 163400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 369000000, "total_current_assets": 1047600000, "total_assets": 2661100000, "short_term_debt": 236500000, "long_term_debt": 697200000, "total_debt": 1023900000, "total_liabilities": null, "total_equity": 1222100000, "shares_outstanding": 73745881, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 296200000, "capital_expenditure": -68000000, "free_cash_flow": 228200000, "dividends_paid": -122500000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": -37500000 }, "complete_fields": { "id": 397996, "ticker_id": 31161, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:15.035699+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "375700000", "netIncome": "163400000", "grossProfit": "1308300000", "totalRevenue": "1702900000", "costOfRevenue": "394600000", "interestExpense": "47000000", "operatingIncome": "265400000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "99300000" }, "balance": { "totalDebt": "1023900000", "totalAssets": "2661100000", "longTermDebt": "697200000", "shortTermDebt": "236500000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "73745881", "totalCurrentAssets": "1047600000", "totalShareholderEquity": "1222100000", "totalCurrentLiabilities": "565600000", "cashAndShortTermInvestments": "369000000" }, "cashflow": { "freeCashFlow": "228200000", "dividendsPaid": "-122500000", "issuanceOfDebt": "0", "issuanceOfStock": "300000", "repaymentOfDebt": "-37500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "296200000", "repurchaseOfStock": null, "capitalExpenditures": "-68000000" } }, "revenue": 1702900000, "cost_of_revenue": 394600000, "gross_profit": 1308300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265400000, "depreciation_amortisation": 99300000, "ebitda": 375700000, "interest_expense": 47000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 163400000, "net_income_continuing_ops": null, "net_income_to_common": 163400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 369000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1047600000, "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": 2661100000, "short_term_debt": 236500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 565600000, "long_term_debt": 697200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1023900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1222100000, "shares_outstanding": 73745881, "operating_cash_flow": 296200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -68000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -122500000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": -37500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 228200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "375700000", "netIncome": "163400000", "grossProfit": "1308300000", "totalRevenue": "1702900000", "costOfRevenue": "394600000", "interestExpense": "47000000", "operatingIncome": "265400000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "99300000" }, "balance": { "totalDebt": "1023900000", "totalAssets": "2661100000", "longTermDebt": "697200000", "shortTermDebt": "236500000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "73745881", "totalCurrentAssets": "1047600000", "totalShareholderEquity": "1222100000", "totalCurrentLiabilities": "565600000", "cashAndShortTermInvestments": "369000000" }, "cashflow": { "freeCashFlow": "228200000", "dividendsPaid": "-122500000", "issuanceOfDebt": "0", "issuanceOfStock": "300000", "repaymentOfDebt": "-37500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "296200000", "repurchaseOfStock": null, "capitalExpenditures": "-68000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:15.035699+00:00", "is_restated": false, "income_statement": { "revenue": 1665200000, "cost_of_revenue": 396500000, "gross_profit": 1268700000, "ebit": 304600000, "ebitda": 419300000, "pretax_income": null, "tax_provision": null, "net_income": 191200000, "net_income_to_common": 191200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 334200000, "total_current_assets": 986900000, "total_assets": 2645000000, "short_term_debt": 224200000, "long_term_debt": 706200000, "total_debt": 1025500000, "total_liabilities": null, "total_equity": 1208800000, "shares_outstanding": 73703798, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 312800000, "capital_expenditure": -92800000, "free_cash_flow": 220000000, "dividends_paid": -119000000, "share_repurchases": null, "shares_issued": 1900000, "net_debt_issued": -26200000 }, "complete_fields": { "id": 397999, "ticker_id": 31161, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:15.035699+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "419300000", "netIncome": "191200000", "grossProfit": "1268700000", "totalRevenue": "1665200000", "costOfRevenue": "396500000", "interestExpense": "56700000", "operatingIncome": "304600000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "98000000" }, "balance": { "totalDebt": "1025500000", "totalAssets": "2645000000", "longTermDebt": "706200000", "shortTermDebt": "224200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "73703798", "totalCurrentAssets": "986900000", "totalShareholderEquity": "1208800000", "totalCurrentLiabilities": "533100000", "cashAndShortTermInvestments": "334200000" }, "cashflow": { "freeCashFlow": "220000000", "dividendsPaid": "-119000000", "issuanceOfDebt": "76800000", "issuanceOfStock": "1900000", "repaymentOfDebt": "-103000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "312800000", "repurchaseOfStock": null, "capitalExpenditures": "-92800000" } }, "revenue": 1665200000, "cost_of_revenue": 396500000, "gross_profit": 1268700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 304600000, "depreciation_amortisation": 98000000, "ebitda": 419300000, "interest_expense": 56700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 191200000, "net_income_continuing_ops": null, "net_income_to_common": 191200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 334200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 986900000, "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": 2645000000, "short_term_debt": 224200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 533100000, "long_term_debt": 706200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1025500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1208800000, "shares_outstanding": 73703798, "operating_cash_flow": 312800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -92800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -119000000, "share_repurchases": null, "shares_issued": 1900000, "net_debt_issued": -26200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 220000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "419300000", "netIncome": "191200000", "grossProfit": "1268700000", "totalRevenue": "1665200000", "costOfRevenue": "396500000", "interestExpense": "56700000", "operatingIncome": "304600000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "98000000" }, "balance": { "totalDebt": "1025500000", "totalAssets": "2645000000", "longTermDebt": "706200000", "shortTermDebt": "224200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "73703798", "totalCurrentAssets": "986900000", "totalShareholderEquity": "1208800000", "totalCurrentLiabilities": "533100000", "cashAndShortTermInvestments": "334200000" }, "cashflow": { "freeCashFlow": "220000000", "dividendsPaid": "-119000000", "issuanceOfDebt": "76800000", "issuanceOfStock": "1900000", "repaymentOfDebt": "-103000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "312800000", "repurchaseOfStock": null, "capitalExpenditures": "-92800000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:15.035699+00:00", "is_restated": false, "income_statement": { "revenue": 1682600000, "cost_of_revenue": 402500000, "gross_profit": 1280100000, "ebit": 284400000, "ebitda": 408400000, "pretax_income": null, "tax_provision": null, "net_income": 183600000, "net_income_to_common": 183600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359700000, "total_current_assets": 1024800000, "total_assets": 2708400000, "short_term_debt": 150500000, "long_term_debt": 875900000, "total_debt": 1123100000, "total_liabilities": null, "total_equity": 1156900000, "shares_outstanding": 73636141, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 298600000, "capital_expenditure": -105400000, "free_cash_flow": 193200000, "dividends_paid": -114500000, "share_repurchases": null, "shares_issued": -10800000, "net_debt_issued": -28300000 }, "complete_fields": { "id": 398000, "ticker_id": 31161, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:15.035699+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "408400000", "netIncome": "183600000", "grossProfit": "1280100000", "totalRevenue": "1682600000", "costOfRevenue": "402500000", "interestExpense": "51200000", "operatingIncome": "284400000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "97000000" }, "balance": { "totalDebt": "1123100000", "totalAssets": "2708400000", "longTermDebt": "875900000", "shortTermDebt": "150500000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "73636141", "totalCurrentAssets": "1024800000", "totalShareholderEquity": "1156900000", "totalCurrentLiabilities": "454000000", "cashAndShortTermInvestments": "359700000" }, "cashflow": { "freeCashFlow": "193200000", "dividendsPaid": "-114500000", "issuanceOfDebt": "192800000", "issuanceOfStock": "-10800000", "repaymentOfDebt": "-221100000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "298600000", "repurchaseOfStock": null, "capitalExpenditures": "-105400000" } }, "revenue": 1682600000, "cost_of_revenue": 402500000, "gross_profit": 1280100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 284400000, "depreciation_amortisation": 97000000, "ebitda": 408400000, "interest_expense": 51200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 183600000, "net_income_continuing_ops": null, "net_income_to_common": 183600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 359700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1024800000, "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": 2708400000, "short_term_debt": 150500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 454000000, "long_term_debt": 875900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1123100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1156900000, "shares_outstanding": 73636141, "operating_cash_flow": 298600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -105400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -114500000, "share_repurchases": null, "shares_issued": -10800000, "net_debt_issued": -28300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 193200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "408400000", "netIncome": "183600000", "grossProfit": "1280100000", "totalRevenue": "1682600000", "costOfRevenue": "402500000", "interestExpense": "51200000", "operatingIncome": "284400000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "97000000" }, "balance": { "totalDebt": "1123100000", "totalAssets": "2708400000", "longTermDebt": "875900000", "shortTermDebt": "150500000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "73636141", "totalCurrentAssets": "1024800000", "totalShareholderEquity": "1156900000", "totalCurrentLiabilities": "454000000", "cashAndShortTermInvestments": "359700000" }, "cashflow": { "freeCashFlow": "193200000", "dividendsPaid": "-114500000", "issuanceOfDebt": "192800000", "issuanceOfStock": "-10800000", "repaymentOfDebt": "-221100000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "298600000", "repurchaseOfStock": null, "capitalExpenditures": "-105400000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:15.035699+00:00", "is_restated": false, "income_statement": { "revenue": 1610600000, "cost_of_revenue": 385100000, "gross_profit": 1225500000, "ebit": 316800000, "ebitda": 405400000, "pretax_income": null, "tax_provision": null, "net_income": 224700000, "net_income_to_common": 224700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 328900000, "total_current_assets": 1053500000, "total_assets": 2784900000, "short_term_debt": 288000000, "long_term_debt": 731300000, "total_debt": 1084500000, "total_liabilities": null, "total_equity": 1169000000, "shares_outstanding": 73766048, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 241100000, "capital_expenditure": -117500000, "free_cash_flow": 123600000, "dividends_paid": -103100000, "share_repurchases": null, "shares_issued": -19000000, "net_debt_issued": 497700000 }, "complete_fields": { "id": 398001, "ticker_id": 31161, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:15.035699+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "405400000", "netIncome": "224700000", "grossProfit": "1225500000", "totalRevenue": "1610600000", "costOfRevenue": "385100000", "interestExpense": "16300000", "operatingIncome": "316800000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "78500000" }, "balance": { "totalDebt": "1084500000", "totalAssets": "2784900000", "longTermDebt": "731300000", "shortTermDebt": "288000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "73766048", "totalCurrentAssets": "1053500000", "totalShareholderEquity": "1169000000", "totalCurrentLiabilities": "637500000", "cashAndShortTermInvestments": "328900000" }, "cashflow": { "freeCashFlow": "123600000", "dividendsPaid": "-103100000", "issuanceOfDebt": "1008800000", "issuanceOfStock": "-19000000", "repaymentOfDebt": "-511100000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "241100000", "repurchaseOfStock": null, "capitalExpenditures": "-117500000" } }, "revenue": 1610600000, "cost_of_revenue": 385100000, "gross_profit": 1225500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 316800000, "depreciation_amortisation": 78500000, "ebitda": 405400000, "interest_expense": 16300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 224700000, "net_income_continuing_ops": null, "net_income_to_common": 224700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 328900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1053500000, "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": 2784900000, "short_term_debt": 288000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 637500000, "long_term_debt": 731300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1084500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1169000000, "shares_outstanding": 73766048, "operating_cash_flow": 241100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -117500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -103100000, "share_repurchases": null, "shares_issued": -19000000, "net_debt_issued": 497700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 123600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "405400000", "netIncome": "224700000", "grossProfit": "1225500000", "totalRevenue": "1610600000", "costOfRevenue": "385100000", "interestExpense": "16300000", "operatingIncome": "316800000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "78500000" }, "balance": { "totalDebt": "1084500000", "totalAssets": "2784900000", "longTermDebt": "731300000", "shortTermDebt": "288000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "73766048", "totalCurrentAssets": "1053500000", "totalShareholderEquity": "1169000000", "totalCurrentLiabilities": "637500000", "cashAndShortTermInvestments": "328900000" }, "cashflow": { "freeCashFlow": "123600000", "dividendsPaid": "-103100000", "issuanceOfDebt": "1008800000", "issuanceOfStock": "-19000000", "repaymentOfDebt": "-511100000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "241100000", "repurchaseOfStock": null, "capitalExpenditures": "-117500000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:15.035699+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": -26100000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398002, "ticker_id": 31161, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:15.035699+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-26100000", "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": -26100000, "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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-26100000", "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": "2026-06-07T13:21:15.035699+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": 369000000, "total_current_assets": 1047600000, "total_assets": 2661100000, "short_term_debt": 236500000, "long_term_debt": 697200000, "total_debt": 1023900000, "total_liabilities": null, "total_equity": 1222100000, "shares_outstanding": 73745881, "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": 397995, "ticker_id": 31161, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:15.035699+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1023900000", "totalAssets": "2661100000", "longTermDebt": "697200000", "shortTermDebt": "236500000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "73745881", "totalCurrentAssets": "1047600000", "totalShareholderEquity": "1222100000", "totalCurrentLiabilities": "565600000", "cashAndShortTermInvestments": "369000000" } }, "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": 369000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1047600000, "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": 2661100000, "short_term_debt": 236500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 565600000, "long_term_debt": 697200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1023900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1222100000, "shares_outstanding": 73745881, "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": "1023900000", "totalAssets": "2661100000", "longTermDebt": "697200000", "shortTermDebt": "236500000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "73745881", "totalCurrentAssets": "1047600000", "totalShareholderEquity": "1222100000", "totalCurrentLiabilities": "565600000", "cashAndShortTermInvestments": "369000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:15.035699+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": 303200000, "total_current_assets": 974200000, "total_assets": 2584600000, "short_term_debt": 256800000, "long_term_debt": 704400000, "total_debt": 1051000000, "total_liabilities": null, "total_equity": 1136000000, "shares_outstanding": 73745881, "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": 397997, "ticker_id": 31161, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:15.035699+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1051000000", "totalAssets": "2584600000", "longTermDebt": "704400000", "shortTermDebt": "256800000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "73745881", "totalCurrentAssets": "974200000", "totalShareholderEquity": "1136000000", "totalCurrentLiabilities": "550000000", "cashAndShortTermInvestments": "303200000" } }, "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": 303200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 974200000, "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": 2584600000, "short_term_debt": 256800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 550000000, "long_term_debt": 704400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1051000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1136000000, "shares_outstanding": 73745881, "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": "1051000000", "totalAssets": "2584600000", "longTermDebt": "704400000", "shortTermDebt": "256800000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "73745881", "totalCurrentAssets": "974200000", "totalShareholderEquity": "1136000000", "totalCurrentLiabilities": "550000000", "cashAndShortTermInvestments": "303200000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:15.035699+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": 334200000, "total_current_assets": 986900000, "total_assets": 2645000000, "short_term_debt": 224200000, "long_term_debt": 706200000, "total_debt": 1025500000, "total_liabilities": null, "total_equity": 1208800000, "shares_outstanding": 73703798, "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": 397998, "ticker_id": 31161, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:15.035699+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1025500000", "totalAssets": "2645000000", "longTermDebt": "706200000", "shortTermDebt": "224200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "73703798", "totalCurrentAssets": "986900000", "totalShareholderEquity": "1208800000", "totalCurrentLiabilities": "533100000", "cashAndShortTermInvestments": "334200000" } }, "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": 334200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 986900000, "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": 2645000000, "short_term_debt": 224200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 533100000, "long_term_debt": 706200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1025500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1208800000, "shares_outstanding": 73703798, "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": "1025500000", "totalAssets": "2645000000", "longTermDebt": "706200000", "shortTermDebt": "224200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "73703798", "totalCurrentAssets": "986900000", "totalShareholderEquity": "1208800000", "totalCurrentLiabilities": "533100000", "cashAndShortTermInvestments": "334200000" } } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" ] } } }