2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | £37,508 | £39,471 | £50,834 | £61,386 |
- Cash | 2,665 | 3,209 | 2,251 | 2,133 |
+ Debt | 7,654 | 8,151 | 9,699 | 9,965 |
Enterprise Value | 42,497 | 44,413 | 58,282 | 69,218 |
Revenue | 6,709 | 7,743 | 8,379 | 8,858 |
% Growth | - | 15.4% | 8.2% | 5.7% |
Gross Profit | 5,847 | 6,679 | 7,236 | 7,685 |
% Margin | 87.2% | 86.3% | 86.4% | 86.8% |
EBITDA | 2,662 | 3,319 | 3,619 | 4,079 |
% Margin | 39.7% | 42.9% | 43.2% | 46.0% |
Net Income | 660 | 979 | 761 | 685 |
% Margin | 9.8% | 12.6% | 9.1% | 7.7% |
EPS Diluted | 0.31 | 0.44 | 0.35 | 0.32 |
% Growth | - | 41.9% | -20.5% | -8.6% |
Operating Cash Flow | 2,602 | 2,737 | 2,942 | 3,396 |
Capital Expenditures | -662 | -966 | -1,084 | -1,008 |
Free Cash Flow | 1,940 | 1,771 | 1,873 | 2,388 |