This is based on statutory filings.
Fundamentals data is provided by FTSE Russell Data Solutions. To provide comparable data between issuers, data has been standardised by FTSE Russell Data Solutions based on globally accepted XBRL taxonomies. The data presented may therefore differ from an issuer's annual report and 'as reported' data should be obtained directly from the source issuer.
Data is provided "AS IS", with all faults, and on an "AS AVAILABLE" basis for information purposes only. London Stock Exchange is not liable for any errors, omissions or other defects in the data, or for any decisions taken in reliance of the data. Please see our full Disclaimer.
For ‘As reported’ numbers, please refer to the Issuer's website:
| Income statement | 31.12.20 (E£m) | 31.12.21 (E£m) | 31.12.22 (E£m) | 31.12.23 (E£m) | 31.12.24 (E£m) |
|---|---|---|---|---|---|
| Total Revenue | 31,912.37 | 37,087.96 | 44,273.34 | 56,679.15 | 82,036.93 |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - |
| Other Operating expenses | - | - | - | - | - |
| Operating profit | 5,898.23 | 8,386.06 | 10,037.47 | 12,266.39 | 17,657.83 |
| Net interest | -1,060.92 | -922.11 | - | - | - |
| Other non operating income/expense | - | - | - | - | - |
| Pre tax profits (from continued & discontinued) | 4,418.58 | 7,782.67 | 10,654.82 | 13,390.10 | 10,562.46 |
| Taxes | - | - | - | - | - |
| After tax profits (from continued & discontinued) | - | - | 9,187.46 | 11,472.96 | 10,111.33 |
| Below line adjustments | - | - | - | - | - |
| Net profit (from continued & discontinued) | - | - | 9,187.46 | 11,472.96 | 10,111.33 |
| Non-controlling Interests | 6.65 | 3.53 | -5.27 | -7.45 | -13.19 |
| Equity Holders of parent company | 4,850.88 | 8,417.07 | 9,182.18 | 11,465.52 | 10,098.14 |
| Continued EPS - Basic | - | - | 537.89c | 570.00c | 591.55c |
| Continued & Discontinued EPS - Basic | 235.00c | 434.00c | 537.89c | 570.00c | 591.55c |
| Dividend per share | - | - | 140.61c | 150.00c | 164.70c |
| Balance sheet | 31.12.20 (E£m) | 31.12.21 (E£m) | 31.12.22 (E£m) | 31.12.23 (E£m) | 31.12.24 (E£m) |
|---|---|---|---|---|---|
| Total Assets | 84,443.07 | 90,684.34 | 119,893.95 | 150,640.09 | 197,952.79 |
| Non-current assets | 66,733.79 | 73,391.87 | 93,019.02 | 116,280.37 | 154,205.48 |
| Current assets | 17,709.28 | 17,292.48 | 26,874.93 | 34,359.72 | 43,747.30 |
| Total liabilities | 45,709.39 | 46,354.78 | 73,641.26 | 99,773.13 | 152,038.48 |
| Non-current liabilities | 11,009.41 | 19,372.32 | 29,276.81 | 32,339.03 | 62,529.38 |
| Current liabilities | 34,699.99 | 26,982.46 | 44,349.29 | 67,416.13 | 89,485.42 |
| Net assets | 38,733.68 | 44,329.56 | 46,252.69 | 50,866.96 | 45,914.31 |
| Total Equity | 38,784.66 | 44,410.69 | 46,267.85 | 50,884.93 | 45,937.99 |
| Shareholders Funds | 38,784.66 | 44,410.69 | 46,252.69 | 50,866.96 | 45,914.31 |
| Non-controlling Interests | - | - | 15.16 | 17.97 | 23.68 |
| Ratios - based on IFRS | 31.12.20 (E£m) | 31.12.21 (E£m) | 31.12.22 (E£m) | 31.12.23 (E£m) | 31.12.24 (E£m) |
|---|---|---|---|---|---|
| PE Ratio | - | - | - | - | - |
| PEG | - | - | - | - | - |
| Earnings per Share Growth | 11.60% | 85.19% | 23.94% | 5.97% | 3.50% |
| Dividend Cover | - | - | 3.83 | 3.80 | 3.59 |
| Revenue Per Share | 1,864.31c | 2,172.61c | 2,593.53c | 3,320.26c | 4,792.58c |
| Pre-Tax Profit per Share | 258.13c | 455.91c | 624.16c | 784.39c | 617.06c |
| Operating Margin | 18.48% | 22.61% | 22.67% | 21.64% | 21.52% |
| Return on Capital Employed | 14.33% | 17.21% | 15.12% | 13.80% | 15.47% |
| Dividend Yield | - | - | - | - | - |
| Dividend per Share Growth | - | - | - | 6.68% | 9.50% |
| Net Asset Value per Share (exc. Intangibles) | 2,272.00c | 2,601.57c | 1,798.61c | 2,098.56c | 1,543.51c |
| Net Gearing | - | - | 52.55% | 75.92% | 158.88% |
Data provided by FTSE Russell Data Solutions
