

| (£ in Million) | 2025 | 2024 | 2023 | 2022 | 2021 |
| Turnover | 2,461 | 2,968 | 3,094 | 2,826 | 2,344 |
| Year-on-Year Change | -17.1% | -4.1% | 9.5% | 20.6% | -11.0% |
| Operating Profit | -3 | 418 | 657 | 543 | 521 |
| Year-on-Year Change | -100.7% | -36.4% | 21.0% | 4.2% | 176.2% |
| EBITDA | 410 | 797 | 1,001 | 856 | 798 |
| Year-on-Year Change | -48.6% | -20.4% | 16.9% | 7.3% | 53.6% |
| PBT | -66 | 383 | 634 | 511 | 490 |
| Year-on-Year Change | -117.2% | -39.6% | 24.1% | 4.2% | 190.9% |
| PAT | -75 | 271 | 492 | 397 | 376 |
| Year-on-Year Change | -127.7% | -44.9% | 23.9% | 5.6% | 209.1% |
| Total Assets | 3,427 | 3,370 | 3,686 | 3,697 | 3,502 |
| Year-on-Year Change | 1.7% | -8.6% | -0.3% | 5.6% | 6.4% |
| Net Current Assets | 541 | 567 | 1,034 | 1,231 | 1,279 |
| Year-on-Year Change | -4.6% | -45.2% | -16.0% | -3.8% | 33.5% |
| Total Equity | 921 | 1,154 | 1,539 | 1,617 | 1,560 |
| Year-on-Year Change | -20.2% | -25.0% | -4.8% | 3.7% | 28.0% |
| Capital Expenditure | 151 | 208 | 179 | 161 | 115 |
| Year-on-Year Change | -27.4% | 16.2% | 11.2% | 40.2% | -22.9% |
| Funds from Operations | 429 | 506 | 750 | 699 | 591 |
| Year-on-Year Change | -15.2% | -32.5% | 7.3% | 18.2% | 29.8% |
| Free Operating Cashflow | 278 | 298 | 571 | 538 | 477 |
| Year-on-Year Change | -6.7% | -47.8% | 6.1% | 12.9% | 55.2% |
| Total Debt | 1,924 | 1,566 | 1,486 | 1,401 | 1,362 |
| Year-on-Year Change | 22.9% | 5.4% | 6.1% | 2.9% | -7.2% |
| Net Debt | 1,111 | 1,125 | 460 | 179 | 101 |
| Year-on-Year Change | -1.2% | 144.6% | 157.0% | 77.6% | -81.3% |
| Shares Outstanding (Million) | 358 | 365 | 386 | 403 | 404 |
| Year-on-Year Change | -2.1% | -5.5% | -4.1% | -0.4% | -1.0% |
| Payout Ratio | 0.0% | 94.7% | 46.6% | 45.3% | 52.4% |
| ⇑ – Year-on-Year Increase | Green: ‘Improved’ |
| ⇓ – Year-on-Year Decrease | Red: ‘Worsened’ |
| ⇔ – Year-on-Year Unchanged |
| 2025 | 2024 | 2023 | 2022 | 2021 | |
| CAPITAL STRUCTURE | |||||
| Total Debt/(Total Debt + Equity) | 67.6%⇑ | 57.6%⇑ | 49.1%⇑ | 46.4%⇓ | 46.6%⇓ |
| Net Debt/Equity | 120.6%⇑ | 97.5%⇑ | 29.9%⇑ | 11.1%⇑ | 6.5%⇓ |
| Debt/Total Assets | 56.1%⇑ | 46.5%⇑ | 40.3%⇑ | 37.9%⇓ | 38.9%⇓ |
| Long Term Debt/Net Earnings | -13.2x⇓ | 5.4x⇑ | 2.4x⇓ | 2.7x⇓ | 3.4x⇓ |
| Current Ratio | 1.5x⇓ | 1.7x⇓ | 2.3x⇓ | 2.5x⇓ | 2.8x⇓ |
| Acid Test Ratio | 1.1x⇔ | 1.1x⇓ | 1.7x⇓ | 2.0x⇓ | 2.3x⇔ |
| CASHFLOW RATIOS | |||||
| Funds from Operations/Total Debt | 0.2x⇓ | 0.3x⇓ | 0.5x⇔ | 0.5x⇑ | 0.4x⇑ |
| Funds from Operations/Net Debt | 0.4x⇓ | 0.5x⇓ | 1.6x⇓ | 3.9x⇓ | 5.9x⇓ |
| EBITDA/Interest | 4.7x⇓ | 12.1x⇓ | 23.8x⇓ | 25.2x⇑ | 24.0x⇑ |
| EBIT/Interest | -0.03x⇓ | 6.3x⇓ | 15.6x⇓ | 16.0x⇑ | 15.7x⇓ |
| Net Debt/EBITDA | 2.7x⇑ | 1.4x⇑ | 0.5x⇑ | 0.2x⇑ | 0.1x⇓ |
| Free Operating Cashflow/Interest | 3.2x⇓ | 4.5x⇓ | 13.6x⇓ | 15.8x⇑ | 14.3x⇑ |
| Free Operating Cashflow/Net Debt | 0.3x⇔ | 0.3x⇓ | 1.2x⇓ | 3.0x⇓ | 4.7x⇑ |
| Free Operating Cashflow/Sales | 0.1x⇔ | 0.1x⇓ | 0.2x⇔ | 0.2x⇔ | 0.2x⇓ |
| PROFITABILITY RATIOS | |||||
| Gross Profit Margin | 62.5%⇓ | 67.7%⇓ | 70.6x⇓ | 71.2x⇑ | 70.9x⇑ |
| EBITDA Margin | 16.7%⇓ | 26.9%⇓ | 32.4%⇑ | 30.3%⇓ | 34.0%⇓ |
| EBIT Margin | -0.1%⇓ | 14.1%⇓ | 21.2%⇑ | 19.2%⇓ | 22.2%⇑ |
| PBT Margin | -2.7%⇓ | 12.9%⇓ | 20.5%⇑ | 18.1%⇓ | 20.9%⇑ |
| PAT Margin | -3.1%⇓ | 9.1%⇓ | 15.9%⇑ | 14.1%⇓ | 16.0%⇑ |
| ROAE | -9.5%⇓ | 17.5%⇓ | 32.1%⇑ | 26.3%⇓ | 23.6%⇑ |
| ROAA | -2.9%⇓ | 6.7%⇓ | 13.7%⇑ | 11.6%⇑ | 9.7%⇓ |