{ "ticker": { "uuid": "9546ee96-fc9f-4edf-99da-59bff429aa34", "symbol": "RHIM", "name": "RHI Magnesita N.V.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/9546ee96-fc9f-4edf-99da-59bff429aa34/", "api_url": "https://sharemaestro.com/factors/api/tickers/9546ee96-fc9f-4edf-99da-59bff429aa34/" }, "ticker_metadata": { "id": 30656, "uuid": "9546ee96-fc9f-4edf-99da-59bff429aa34", "symbol": "RHIM", "name": "RHI Magnesita N.V.", "asset_type": "equity", "market_cap": 1412998272, "stock_exchange_id": 19, "industry": "Metal Fabrication", "sector": "Industrials", "description": "RHI Magnesita N.V., together with its subsidiaries, develops, produces, sells, installs, and maintains refractory products and systems used in industrial high-temperature processes worldwide. The company offers magnesite and dolomite, and refractory bricks, as well as mixes, mortars and castables, and other specialized refractory products. It also provides refractory engineering solutions, such as drawings or design of a linings concept, installation, supervision, maintenance, and recycling. In addition, the company offers systems, sensors, machinery, and digital products; and sells internally produced raw materials, such as magnesite ore, dead-burned magnesia, and fused magnesia. It serves customers in steel, cement, metals, lime, non-ferrous metals, glass, energy, environmental, and chemicals industries. Additionally, it offers raw magnesite, caustic magnesia, sintered magnesia, dolomite and sintered dolomite, magnesia products, slag conditioners, magnesium oxide, spinels, agalmatolite, chromite, grogs, and commodities. RHI Magnesita N.V. was founded in 1834 and is headquartered in Vienna, Austria.", "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": "9546ee96-fc9f-4edf-99da-59bff429aa34", "symbol": "RHIM", "name": "RHI Magnesita N.V.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/9546ee96-fc9f-4edf-99da-59bff429aa34/", "api_url": "https://sharemaestro.com/factors/api/tickers/9546ee96-fc9f-4edf-99da-59bff429aa34/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.69, "value": 0.86, "quality": 0.29, "momentum": 0.32, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 2840, "market_cap": 134344856680, "pe_ratio": 1562.1495, "earnings_yield": 0.0006, "ebitda_to_ev": 0.0031, "shareholder_yield": 0.0006, "roe": 0.0839, "piotroski_f_score": 5, "momentum_12_1": -0.0068, "volatility_252d": 0.503 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:56.849483+00:00", "batch_id": "" }, "size": { "price_close": 2840, "market_cap": 134344856680, "market_cap_usd": 134344856680, "enterprise_value": 135843856680, "shares_outstanding": 47304527, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1562.1495, "pb_ratio": 131.0682, "ptbv_ratio": 131.0682, "ps_ratio": 39.9123, "pcf_ratio": 354.4719, "pfcf_ratio": 501.2868, "ev_ebitda": 327.3346, "ev_ebit": 547.7575, "ev_sales": 40.3577, "ev_fcf": 506.8801, "earnings_yield": 0.0006, "fcf_yield": 0.002, "price_to_sales": 39.9123, "price_to_book": 131.0682, "price_to_cashflow": 354.4719, "ebitda_to_ev": 0.0031, "sales_yield": 0.0248 }, "yield": { "dividend_yield": 0.0006, "buyback_yield": 0, "shareholder_yield": 0.0006, "debt_paydown_yield": 0, "total_yield": 0.0006 }, "quality": { "gross_margin": 0.2294, "operating_margin": 0.0737, "net_margin": 0.0255, "ebitda_margin": 0.1233, "fcf_margin": 0.0796, "roe": 0.0839, "roa": 0.0198, "roic": 0.0737, "roc_greenblatt": null, "asset_turnover": 0.7741, "cash_conversion": 3.1163, "accruals_ratio": -0.0674, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0337, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1776, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.612, "debt_to_assets": 0.4243, "interest_coverage": 2.3846, "current_ratio": 1.455, "quick_ratio": 1.455, "net_debt": 1499000000, "local_beta": 2.323, "volatility_252d": 0.503, "volatility_60d": 1.0439, "max_drawdown_12m": -0.3528, "risk_adjusted_momentum": -0.0135 }, "growth": { "revenue_growth_1y": -0.0347, "revenue_growth_3y_cagr": 0.0049, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.3958, "eps_growth_3y_cagr": -0.1795, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0694, "book_value_growth_1y": -0.1492, "revenue_growth": -0.0347, "earnings_growth": -0.3958 }, "momentum": { "price_return_1m": 0.0075, "price_return_3m": 0.1142, "price_return_6m": 0.1142, "price_return_9m": 0.3659, "price_return_12m": 0.0007, "price_return_12m_ex1m": -0.0068, "momentum_6m": 0.1142, "momentum_12m": 0.0007, "momentum_12_1": -0.0068, "distance_from_52w_high": -0.1506, "distance_from_52w_low": 0.4349, "relative_strength": -0.1725 }, "raw_ttm": { "revenue_ttm": 3366000000, "gross_profit_ttm": 772000000, "ebit_ttm": 248000000, "ebitda_ttm": 415000000, "net_income_ttm": 86000000, "eps_diluted_ttm": 1.818, "operating_cash_flow_ttm": 379000000, "capital_expenditure_ttm": -111000000, "fcf_ttm": 268000000, "dividends_paid_ttm": -85000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 104000000, "cash_and_equivalents": 346000000, "total_current_assets": 1925000000, "total_current_liabilities": 1323000000, "net_ppe": null, "total_assets": 4348000000, "total_debt": 1845000000, "total_equity": 1025000000, "net_working_capital": 679000000, "book_value_per_share": 21.6681, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 21.6681 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 54, "rank_pb": 49, "rank_ptbv": 49, "rank_ps": 19, "rank_pcf": 20, "rank_ev_ebitda": 19, "rank_ev_ebit": 41, "rank_earnings_yield": 52, "rank_fcf_yield": 15, "rank_dividend_yield": 15, "rank_shareholder_yield": 27, "rank_total_yield": 37, "rank_roe": 42, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 82, "rank_fcf_margin": 46, "rank_piotroski": 59, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 53 }, "composites": { "value_composite": 14, "quality_composite": 71, "momentum_composite": 68, "growth_composite": 96, "yield_composite": 17, "svqf_composite": 77, "vc1_composite": 13, "vc2_composite": 11, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 31, "quality_value_composite": 0.4994, "os_score": 0.69, "value_percentile": 0.86, "quality_percentile": 0.29, "momentum_percentile": 0.32, "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": 54, "small_cap_core_rank": 11, "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": 9078, "ticker_id": 30656, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:56.849483+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2840, "market_cap": 134344856680, "market_cap_usd": 134344856680, "enterprise_value": 135843856680, "shares_outstanding": 47304527, "fx_rate_to_usd": null, "pe_ratio": 1562.14949628, "pb_ratio": 131.06815286, "ptbv_ratio": 131.06815286, "ps_ratio": 39.9123163, "pcf_ratio": 354.47191736, "pfcf_ratio": 501.28677866, "ev_ebitda": 327.33459441, "ev_ebit": 547.75748661, "ev_sales": 40.35765201, "ev_fcf": 506.88006224, "earnings_yield": 0.00064014, "fcf_yield": 0.00197285, "dividend_yield": 0.0006327, "buyback_yield": 0, "shareholder_yield": 0.0006327, "debt_paydown_yield": 0, "total_yield": 0.0006327, "gross_margin": 0.22935235, "operating_margin": 0.07367796, "net_margin": 0.02554961, "ebitda_margin": 0.12329174, "fcf_margin": 0.07961973, "roe": 0.08390244, "roa": 0.01977921, "roic": 0.07369255, "roc_greenblatt": null, "asset_turnover": 0.77414903, "cash_conversion": 3.11627907, "accruals_ratio": -0.0673873, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.61204819, "debt_to_assets": 0.42433303, "interest_coverage": 2.38461538, "current_ratio": 1.45502646, "quick_ratio": 1.45502646, "net_debt": 1499000000, "revenue_growth_1y": -0.03470032, "revenue_growth_3y_cagr": 0.00487988, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.39575647, "eps_growth_3y_cagr": -0.17951632, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06944444, "book_value_growth_1y": -0.14921212, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.033656, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00750625, "price_return_3m": 0.11418344, "price_return_6m": 0.11418344, "price_return_9m": 0.36594592, "price_return_12m": 0.00068854, "price_return_12m_ex1m": -0.00676692, "distance_from_52w_high": -0.15062252, "distance_from_52w_low": 0.43493315, "relative_strength": -0.17245204, "local_beta": 2.323, "volatility_252d": 0.503043, "volatility_60d": 1.043884, "max_drawdown_12m": -0.35276181, "revenue_ttm": 3366000000, "gross_profit_ttm": 772000000, "ebit_ttm": 248000000, "ebitda_ttm": 415000000, "net_income_ttm": 86000000, "eps_diluted_ttm": 1.81800782, "operating_cash_flow_ttm": 379000000, "capital_expenditure_ttm": -111000000, "fcf_ttm": 268000000, "dividends_paid_ttm": -85000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 104000000, "cash_and_equivalents": 346000000, "total_current_assets": 1925000000, "total_current_liabilities": 1323000000, "net_ppe": null, "total_assets": 4348000000, "total_debt": 1845000000, "total_equity": 1025000000, "net_working_capital": 679000000, "book_value_per_share": 21.66811646, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 21.66811646, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 54, "rank_pb": 49, "rank_ptbv": 49, "rank_ps": 19, "rank_pcf": 20, "rank_ev_ebitda": 19, "rank_ev_ebit": 41, "rank_earnings_yield": 52, "rank_fcf_yield": 15, "rank_dividend_yield": 15, "rank_shareholder_yield": 27, "rank_total_yield": 37, "rank_roe": 42, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 82, "rank_fcf_margin": 46, "rank_piotroski": 59, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 53, "value_composite": 14, "quality_composite": 71, "momentum_composite": 68, "growth_composite": 96, "yield_composite": 17, "svqf_composite": 77, "vc1_composite": 13, "vc2_composite": 11, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 31, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 11, "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": 2840, "os": 0.69, "value": 0.86, "quality": 0.29, "momentum": 0.32, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 1562.1495, "earnings_yield": 0.0006, "shareholder_yield": 0.0006, "roe": 0.0839, "momentum_12_1": -0.0068, "complete_fields": { "id": 9078, "ticker_id": 30656, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:56.849483+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2840, "market_cap": 134344856680, "market_cap_usd": 134344856680, "enterprise_value": 135843856680, "shares_outstanding": 47304527, "fx_rate_to_usd": null, "pe_ratio": 1562.14949628, "pb_ratio": 131.06815286, "ptbv_ratio": 131.06815286, "ps_ratio": 39.9123163, "pcf_ratio": 354.47191736, "pfcf_ratio": 501.28677866, "ev_ebitda": 327.33459441, "ev_ebit": 547.75748661, "ev_sales": 40.35765201, "ev_fcf": 506.88006224, "earnings_yield": 0.00064014, "fcf_yield": 0.00197285, "dividend_yield": 0.0006327, "buyback_yield": 0, "shareholder_yield": 0.0006327, "debt_paydown_yield": 0, "total_yield": 0.0006327, "gross_margin": 0.22935235, "operating_margin": 0.07367796, "net_margin": 0.02554961, "ebitda_margin": 0.12329174, "fcf_margin": 0.07961973, "roe": 0.08390244, "roa": 0.01977921, "roic": 0.07369255, "roc_greenblatt": null, "asset_turnover": 0.77414903, "cash_conversion": 3.11627907, "accruals_ratio": -0.0673873, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.61204819, "debt_to_assets": 0.42433303, "interest_coverage": 2.38461538, "current_ratio": 1.45502646, "quick_ratio": 1.45502646, "net_debt": 1499000000, "revenue_growth_1y": -0.03470032, "revenue_growth_3y_cagr": 0.00487988, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.39575647, "eps_growth_3y_cagr": -0.17951632, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06944444, "book_value_growth_1y": -0.14921212, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.033656, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00750625, "price_return_3m": 0.11418344, "price_return_6m": 0.11418344, "price_return_9m": 0.36594592, "price_return_12m": 0.00068854, "price_return_12m_ex1m": -0.00676692, "distance_from_52w_high": -0.15062252, "distance_from_52w_low": 0.43493315, "relative_strength": -0.17245204, "local_beta": 2.323, "volatility_252d": 0.503043, "volatility_60d": 1.043884, "max_drawdown_12m": -0.35276181, "revenue_ttm": 3366000000, "gross_profit_ttm": 772000000, "ebit_ttm": 248000000, "ebitda_ttm": 415000000, "net_income_ttm": 86000000, "eps_diluted_ttm": 1.81800782, "operating_cash_flow_ttm": 379000000, "capital_expenditure_ttm": -111000000, "fcf_ttm": 268000000, "dividends_paid_ttm": -85000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 104000000, "cash_and_equivalents": 346000000, "total_current_assets": 1925000000, "total_current_liabilities": 1323000000, "net_ppe": null, "total_assets": 4348000000, "total_debt": 1845000000, "total_equity": 1025000000, "net_working_capital": 679000000, "book_value_per_share": 21.66811646, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 21.66811646, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 54, "rank_pb": 49, "rank_ptbv": 49, "rank_ps": 19, "rank_pcf": 20, "rank_ev_ebitda": 19, "rank_ev_ebit": 41, "rank_earnings_yield": 52, "rank_fcf_yield": 15, "rank_dividend_yield": 15, "rank_shareholder_yield": 27, "rank_total_yield": 37, "rank_roe": 42, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 82, "rank_fcf_margin": 46, "rank_piotroski": 59, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 53, "value_composite": 14, "quality_composite": 71, "momentum_composite": 68, "growth_composite": 96, "yield_composite": 17, "svqf_composite": 77, "vc1_composite": 13, "vc2_composite": 11, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 31, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 11, "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": "2026-06-07T13:15:39.349071+00:00", "is_restated": false, "income_statement": { "revenue": 3366000000, "cost_of_revenue": 2594000000, "gross_profit": 772000000, "ebit": 248000000, "ebitda": 415000000, "pretax_income": null, "tax_provision": null, "net_income": 86000000, "net_income_to_common": 86000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346000000, "total_current_assets": 1925000000, "total_assets": 4348000000, "short_term_debt": 423000000, "long_term_debt": 1357000000, "total_debt": 1845000000, "total_liabilities": null, "total_equity": 1025000000, "shares_outstanding": 47304527, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 379000000, "capital_expenditure": -111000000, "free_cash_flow": 268000000, "dividends_paid": -85000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 59000000 }, "complete_fields": { "id": 397235, "ticker_id": 30656, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:39.349071+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "415000000", "netIncome": "86000000", "grossProfit": "772000000", "totalRevenue": "3366000000", "costOfRevenue": "2594000000", "interestExpense": "104000000", "operatingIncome": "248000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "39000000", "depreciationAndAmortization": "183000000" }, "balance": { "totalDebt": "1845000000", "totalAssets": "4348000000", "longTermDebt": "1357000000", "shortTermDebt": "423000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "47304527", "totalCurrentAssets": "1925000000", "totalShareholderEquity": "1025000000", "totalCurrentLiabilities": "1323000000", "cashAndShortTermInvestments": "346000000" }, "cashflow": { "freeCashFlow": "268000000", "dividendsPaid": "-85000000", "issuanceOfDebt": "346000000", "issuanceOfStock": null, "repaymentOfDebt": "-287000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "379000000", "repurchaseOfStock": null, "capitalExpenditures": "-111000000" } }, "revenue": 3366000000, "cost_of_revenue": 2594000000, "gross_profit": 772000000, "research_and_development": 39000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 248000000, "depreciation_amortisation": 183000000, "ebitda": 415000000, "interest_expense": 104000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 86000000, "net_income_continuing_ops": null, "net_income_to_common": 86000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1925000000, "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": 4348000000, "short_term_debt": 423000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1323000000, "long_term_debt": 1357000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1845000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1025000000, "shares_outstanding": 47304527, "operating_cash_flow": 379000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -111000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -85000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 59000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 268000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "415000000", "netIncome": "86000000", "grossProfit": "772000000", "totalRevenue": "3366000000", "costOfRevenue": "2594000000", "interestExpense": "104000000", "operatingIncome": "248000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "39000000", "depreciationAndAmortization": "183000000" }, "balance": { "totalDebt": "1845000000", "totalAssets": "4348000000", "longTermDebt": "1357000000", "shortTermDebt": "423000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "47304527", "totalCurrentAssets": "1925000000", "totalShareholderEquity": "1025000000", "totalCurrentLiabilities": "1323000000", "cashAndShortTermInvestments": "346000000" }, "cashflow": { "freeCashFlow": "268000000", "dividendsPaid": "-85000000", "issuanceOfDebt": "346000000", "issuanceOfStock": null, "repaymentOfDebt": "-287000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "379000000", "repurchaseOfStock": null, "capitalExpenditures": "-111000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:39.349071+00:00", "is_restated": false, "income_statement": { "revenue": 3487000000, "cost_of_revenue": 2628000000, "gross_profit": 859000000, "ebit": 292000000, "ebitda": 472000000, "pretax_income": null, "tax_provision": null, "net_income": 142000000, "net_income_to_common": 142000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573000000, "total_current_assets": 2255000000, "total_assets": 4576000000, "short_term_debt": 275000000, "long_term_debt": 1464000000, "total_debt": 1816000000, "total_liabilities": null, "total_equity": 1202000000, "shares_outstanding": 47195936, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 433000000, "capital_expenditure": -145000000, "free_cash_flow": 288000000, "dividends_paid": -87000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -160000000 }, "complete_fields": { "id": 397238, "ticker_id": 30656, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:39.349071+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "472000000", "netIncome": "142000000", "grossProfit": "859000000", "totalRevenue": "3487000000", "costOfRevenue": "2628000000", "interestExpense": "97000000", "operatingIncome": "292000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "45000000", "depreciationAndAmortization": "175000000" }, "balance": { "totalDebt": "1816000000", "totalAssets": "4576000000", "longTermDebt": "1464000000", "shortTermDebt": "275000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "47195936", "totalCurrentAssets": "2255000000", "totalShareholderEquity": "1202000000", "totalCurrentLiabilities": "1218000000", "cashAndShortTermInvestments": "573000000" }, "cashflow": { "freeCashFlow": "288000000", "dividendsPaid": "-87000000", "issuanceOfDebt": "14000000", "issuanceOfStock": "0", "repaymentOfDebt": "-174000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "433000000", "repurchaseOfStock": null, "capitalExpenditures": "-145000000" } }, "revenue": 3487000000, "cost_of_revenue": 2628000000, "gross_profit": 859000000, "research_and_development": 45000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 292000000, "depreciation_amortisation": 175000000, "ebitda": 472000000, "interest_expense": 97000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 142000000, "net_income_continuing_ops": null, "net_income_to_common": 142000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 573000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2255000000, "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": 4576000000, "short_term_debt": 275000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1218000000, "long_term_debt": 1464000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1816000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1202000000, "shares_outstanding": 47195936, "operating_cash_flow": 433000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -145000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -87000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -160000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 288000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "472000000", "netIncome": "142000000", "grossProfit": "859000000", "totalRevenue": "3487000000", "costOfRevenue": "2628000000", "interestExpense": "97000000", "operatingIncome": "292000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "45000000", "depreciationAndAmortization": "175000000" }, "balance": { "totalDebt": "1816000000", "totalAssets": "4576000000", "longTermDebt": "1464000000", "shortTermDebt": "275000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "47195936", "totalCurrentAssets": "2255000000", "totalShareholderEquity": "1202000000", "totalCurrentLiabilities": "1218000000", "cashAndShortTermInvestments": "573000000" }, "cashflow": { "freeCashFlow": "288000000", "dividendsPaid": "-87000000", "issuanceOfDebt": "14000000", "issuanceOfStock": "0", "repaymentOfDebt": "-174000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "433000000", "repurchaseOfStock": null, "capitalExpenditures": "-145000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:39.349071+00:00", "is_restated": false, "income_statement": { "revenue": 3572000000, "cost_of_revenue": 2715000000, "gross_profit": 857000000, "ebit": 349000000, "ebitda": 508000000, "pretax_income": null, "tax_provision": null, "net_income": 165000000, "net_income_to_common": 165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 694000000, "total_current_assets": 2443000000, "total_assets": 4850000000, "short_term_debt": 140000000, "long_term_debt": 1791000000, "total_debt": 1931000000, "total_liabilities": null, "total_equity": 1202000000, "shares_outstanding": 47130338, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": -180000000, "free_cash_flow": 325000000, "dividends_paid": -77000000, "share_repurchases": null, "shares_issued": 100000000, "net_debt_issued": 320000000 }, "complete_fields": { "id": 397239, "ticker_id": 30656, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:39.349071+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "508000000", "netIncome": "165000000", "grossProfit": "857000000", "totalRevenue": "3572000000", "costOfRevenue": "2715000000", "interestExpense": "97000000", "operatingIncome": "349000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "178000000" }, "balance": { "totalDebt": "1931000000", "totalAssets": "4850000000", "longTermDebt": "1791000000", "shortTermDebt": "140000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "47130338", "totalCurrentAssets": "2443000000", "totalShareholderEquity": "1202000000", "totalCurrentLiabilities": "1095000000", "cashAndShortTermInvestments": "694000000" }, "cashflow": { "freeCashFlow": "325000000", "dividendsPaid": "-77000000", "issuanceOfDebt": "336000000", "issuanceOfStock": "100000000", "repaymentOfDebt": "-16000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "505000000", "repurchaseOfStock": null, "capitalExpenditures": "-180000000" } }, "revenue": 3572000000, "cost_of_revenue": 2715000000, "gross_profit": 857000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 349000000, "depreciation_amortisation": 178000000, "ebitda": 508000000, "interest_expense": 97000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 165000000, "net_income_continuing_ops": null, "net_income_to_common": 165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 694000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2443000000, "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": 4850000000, "short_term_debt": 140000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1095000000, "long_term_debt": 1791000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1931000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1202000000, "shares_outstanding": 47130338, "operating_cash_flow": 505000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -180000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -77000000, "share_repurchases": null, "shares_issued": 100000000, "net_debt_issued": 320000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 325000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "508000000", "netIncome": "165000000", "grossProfit": "857000000", "totalRevenue": "3572000000", "costOfRevenue": "2715000000", "interestExpense": "97000000", "operatingIncome": "349000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "178000000" }, "balance": { "totalDebt": "1931000000", "totalAssets": "4850000000", "longTermDebt": "1791000000", "shortTermDebt": "140000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "47130338", "totalCurrentAssets": "2443000000", "totalShareholderEquity": "1202000000", "totalCurrentLiabilities": "1095000000", "cashAndShortTermInvestments": "694000000" }, "cashflow": { "freeCashFlow": "325000000", "dividendsPaid": "-77000000", "issuanceOfDebt": "336000000", "issuanceOfStock": "100000000", "repaymentOfDebt": "-16000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "505000000", "repurchaseOfStock": null, "capitalExpenditures": "-180000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:39.349071+00:00", "is_restated": false, "income_statement": { "revenue": 3317200000, "cost_of_revenue": 2553800000, "gross_profit": 763400000, "ebit": 344800000, "ebitda": 477800000, "pretax_income": null, "tax_provision": null, "net_income": 155700000, "net_income_to_common": 155700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 497500000, "total_current_assets": 2188700000, "total_assets": 4074900000, "short_term_debt": 215000000, "long_term_debt": 1396000000, "total_debt": 1674900000, "total_liabilities": null, "total_equity": 1001200000, "shares_outstanding": 47017695, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 233800000, "capital_expenditure": -156700000, "free_cash_flow": 77100000, "dividends_paid": -70500000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 66400000 }, "complete_fields": { "id": 397240, "ticker_id": 30656, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:39.349071+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "477800000", "netIncome": "155700000", "grossProfit": "763400000", "totalRevenue": "3317200000", "costOfRevenue": "2553800000", "interestExpense": "62800000", "operatingIncome": "344800000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "144500000" }, "balance": { "totalDebt": "1674900000", "totalAssets": "4074900000", "longTermDebt": "1396000000", "shortTermDebt": "215000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "47017695", "totalCurrentAssets": "2188700000", "totalShareholderEquity": "1001200000", "totalCurrentLiabilities": "1113900000", "cashAndShortTermInvestments": "497500000" }, "cashflow": { "freeCashFlow": "77100000", "dividendsPaid": "-70500000", "issuanceOfDebt": "344400000", "issuanceOfStock": "0", "repaymentOfDebt": "-278000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "233800000", "repurchaseOfStock": "0", "capitalExpenditures": "-156700000" } }, "revenue": 3317200000, "cost_of_revenue": 2553800000, "gross_profit": 763400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 344800000, "depreciation_amortisation": 144500000, "ebitda": 477800000, "interest_expense": 62800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 155700000, "net_income_continuing_ops": null, "net_income_to_common": 155700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 497500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2188700000, "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": 4074900000, "short_term_debt": 215000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1113900000, "long_term_debt": 1396000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1674900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1001200000, "shares_outstanding": 47017695, "operating_cash_flow": 233800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -156700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -70500000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 66400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 77100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "477800000", "netIncome": "155700000", "grossProfit": "763400000", "totalRevenue": "3317200000", "costOfRevenue": "2553800000", "interestExpense": "62800000", "operatingIncome": "344800000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "144500000" }, "balance": { "totalDebt": "1674900000", "totalAssets": "4074900000", "longTermDebt": "1396000000", "shortTermDebt": "215000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "47017695", "totalCurrentAssets": "2188700000", "totalShareholderEquity": "1001200000", "totalCurrentLiabilities": "1113900000", "cashAndShortTermInvestments": "497500000" }, "cashflow": { "freeCashFlow": "77100000", "dividendsPaid": "-70500000", "issuanceOfDebt": "344400000", "issuanceOfStock": "0", "repaymentOfDebt": "-278000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "233800000", "repurchaseOfStock": "0", "capitalExpenditures": "-156700000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:39.349071+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": -95500000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 397241, "ticker_id": 30656, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:39.349071+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": "36700000", "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": "-95500000", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 36700000, "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": -95500000, "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": "36700000", "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": "-95500000", "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": "2026-06-07T13:15:39.349071+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": 346000000, "total_current_assets": 1925000000, "total_assets": 4348000000, "short_term_debt": 423000000, "long_term_debt": 1357000000, "total_debt": 1845000000, "total_liabilities": null, "total_equity": 1025000000, "shares_outstanding": 47304527, "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": 397234, "ticker_id": 30656, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:39.349071+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1845000000", "totalAssets": "4348000000", "longTermDebt": "1357000000", "shortTermDebt": "423000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "47304527", "totalCurrentAssets": "1925000000", "totalShareholderEquity": "1025000000", "totalCurrentLiabilities": "1323000000", "cashAndShortTermInvestments": "346000000" } }, "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": 346000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1925000000, "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": 4348000000, "short_term_debt": 423000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1323000000, "long_term_debt": 1357000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1845000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1025000000, "shares_outstanding": 47304527, "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": "1845000000", "totalAssets": "4348000000", "longTermDebt": "1357000000", "shortTermDebt": "423000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "47304527", "totalCurrentAssets": "1925000000", "totalShareholderEquity": "1025000000", "totalCurrentLiabilities": "1323000000", "cashAndShortTermInvestments": "346000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:39.349071+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": 317000000, "total_current_assets": 1948000000, "total_assets": 4418000000, "short_term_debt": 171000000, "long_term_debt": 1670000000, "total_debt": 1841000000, "total_liabilities": null, "total_equity": 991000000, "shares_outstanding": 47294191, "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": 397236, "ticker_id": 30656, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:39.349071+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1841000000", "totalAssets": "4418000000", "longTermDebt": "1670000000", "shortTermDebt": "171000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "47294191", "totalCurrentAssets": "1948000000", "totalShareholderEquity": "991000000", "totalCurrentLiabilities": "1091000000", "cashAndShortTermInvestments": "317000000" } }, "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": 317000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1948000000, "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": 4418000000, "short_term_debt": 171000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1091000000, "long_term_debt": 1670000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1841000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 991000000, "shares_outstanding": 47294191, "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": "1841000000", "totalAssets": "4418000000", "longTermDebt": "1670000000", "shortTermDebt": "171000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "47294191", "totalCurrentAssets": "1948000000", "totalShareholderEquity": "991000000", "totalCurrentLiabilities": "1091000000", "cashAndShortTermInvestments": "317000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:39.349071+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": 573000000, "total_current_assets": 2255000000, "total_assets": 4576000000, "short_term_debt": 275000000, "long_term_debt": 1464000000, "total_debt": 1816000000, "total_liabilities": null, "total_equity": 1202000000, "shares_outstanding": 47195936, "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": 397237, "ticker_id": 30656, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:39.349071+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1816000000", "totalAssets": "4576000000", "longTermDebt": "1464000000", "shortTermDebt": "275000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "47195936", "totalCurrentAssets": "2255000000", "totalShareholderEquity": "1202000000", "totalCurrentLiabilities": "1218000000", "cashAndShortTermInvestments": "573000000" } }, "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": 573000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2255000000, "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": 4576000000, "short_term_debt": 275000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1218000000, "long_term_debt": 1464000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1816000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1202000000, "shares_outstanding": 47195936, "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": "1816000000", "totalAssets": "4576000000", "longTermDebt": "1464000000", "shortTermDebt": "275000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "47195936", "totalCurrentAssets": "2255000000", "totalShareholderEquity": "1202000000", "totalCurrentLiabilities": "1218000000", "cashAndShortTermInvestments": "573000000" } } } ] }, "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" ] } } }