2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | £836 | £880 | £1,064 | £1,312 |
- Cash | 4 | 54 | 64 | 102 |
+ Debt | 337 | 339 | 339 | 338 |
Enterprise Value | 1,169 | 1,165 | 1,338 | 1,548 |
Revenue | 947 | 901 | 1,006 | 1,138 |
% Growth | - | -4.9% | 11.8% | 13.0% |
Gross Profit | 335 | 327 | 358 | 432 |
% Margin | 35.4% | 36.3% | 35.6% | 38.0% |
EBITDA | 208 | 170 | 178 | 225 |
% Margin | 22.0% | 18.8% | 17.7% | 19.8% |
Net Income | 106 | 78 | 92 | 113 |
% Margin | 11.2% | 8.6% | 9.1% | 9.9% |
EPS Diluted | 0.60 | 0.44 | 0.50 | 0.65 |
% Growth | - | -26.7% | 13.6% | 30.0% |
Operating Cash Flow | 86 | 90 | 87 | 122 |
Capital Expenditures | -24 | -23 | -20 | -33 |
Free Cash Flow | 62 | 67 | 67 | 89 |