2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|
Market Cap | £22,065 | £18,811 | £20,294 | £25,799 |
- Cash | 2,345 | 2,465 | 2,340 | 2,255 |
+ Debt | 15,357 | 15,078 | 14,841 | 14,666 |
Enterprise Value | 35,077 | 31,424 | 32,795 | 38,210 |
Revenue | 61,344 | 65,762 | 68,187 | 69,916 |
% Growth | - | 7.2% | 3.7% | 2.5% |
Gross Profit | 4,694 | 4,681 | 4,664 | 5,051 |
% Margin | 7.7% | 7.1% | 6.8% | 7.2% |
EBITDA | 4,403 | 3,227 | 4,830 | 4,766 |
% Margin | 7.2% | 4.9% | 7.1% | 6.8% |
Net Income | 1,481 | 737 | 1,188 | 1,626 |
% Margin | 2.4% | 1.1% | 1.7% | 2.3% |
EPS Diluted | 0.57 | 0.30 | 0.51 | 0.72 |
% Growth | - | -47.4% | 70.0% | 41.2% |
Operating Cash Flow | 3,792 | 3,806 | 3,839 | 2,922 |
Capital Expenditures | -1,178 | -1,250 | -1,108 | -1,247 |
Free Cash Flow | 2,614 | 2,556 | 2,731 | 1,675 |