£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 | |
Continuing Operations | |||||
Revenue | 206.00 | 184.60 | 161.50 | 144.30 | 132.80 |
EBITDA | (563.70) | 1,011.10 | 493.30 | 141.20 | 276.70 |
Depreciation & Amortisation | n/a | n/a | (6.30) | n/a | n/a |
Operating Profit/(Loss) | (563.70) | 1,011.10 | 487.00 | 141.20 | 276.70 |
Interest Payable | (39.40) | (40.10) | (37.60) | n/a | (24.30) |
Interest Receivable/Investment Income | 1.60 | n/a | n/a | n/a | 0.20 |
Group Profit after Interest | (601.50) | 971.00 | 449.40 | 141.20 | 252.60 |
Share of Assoc Cos/JV Profits | 0.50 | 0.10 | 0.10 | n/a | n/a |
Profit Before Tax | (601.00) | 971.10 | 449.50 | 141.20 | 252.60 |
Tax | 1.60 | 1.50 | (0.10) | n/a | n/a |
Profit After Tax | 599.40 | 972.60 | 449.40 | 141.20 | 252.60 |
Discontinued Operations | |||||
Profit After Tax | n/a | n/a | n/a | n/a | n/a |
PROFIT FOR THE PERIOD | 599.40 | 972.60 | 449.40 | 141.20 | 252.30 |
Attributable to: | |||||
Equity Shareholders' Earnings | (599.40) | 972.60 | 449.40 | 141.20 | 252.60 |
Minority interests | n/a | n/a | n/a | n/a | n/a |
Equity Dividends | cn/a | cn/a | cn/a | cn/a | cn/a |
Retained Profit/(Loss) for the Financial Year | cn/a | cn/a | cn/a | cn/a | cn/a |
Per Share Record - Unadjusted | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 |
Continuing EPS | |||||
Earnings per Share - Basic | (32.08p) | 55.39p | 26.30p | 8.40p | 17.54p |
Earnings per Share - Diluted | (32.08p) | 55.31p | 26.30p | 8.38p | 17.54p |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | (32.08p) | 55.39p | 26.30p | 8.40p | 17.54p |
Earnings per Share - Diluted | (32.08p) | 55.31p | 26.30p | 8.38p | 17.54p |
Dividend per Share | 7.00p | 6.70p | 6.40p | 6.85p | 6.70p |
Key Financals | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 |
Shares in Issue (millions) | |||||
Shares in Issue - Year End | 1,868.83 | 1,867.78 | 1,719.14 | 1,706.97 | 1,474.23 |
Weighted Average | 1,868.64 | 1,755.93 | 1,708.50 | 1,681.53 | 1,440.01 |
Diluted | 1,868.64 | 1,756.60 | 1,708.50 | 1,690.05 | 1,440.01 |
Performance Ratios | |||||
Continuing Operations | |||||
Operating Margin | (273.64%) | 547.72% | 301.55% | 97.85% | 208.36% |
Tax Rate | 0.27% | (0.15%) | 0.02% | n/a | n/a |
Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
Continuing Operations & Discontinued Operations | |||||
Return on Equity (ROE) | (17.89%) | 0.24% | 15.38% | 5.51% | 5.64% |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover | (14.25) | 25.22 | 12.95 | n/a | 11.40 |
Revenue per Share | 11.02p | 0.11p | 9.45p | 8.58p | 4.61p |
Pre-Tax Profit per Share | (32.16p) | 0.56p | 26.31p | 8.40p | 8.77p |
Market Data | |||||
Continuing Operations | |||||
Earnings per Share Growth - Basic | n/a | 111% | 213% | -52% | 69% |
Earnings per Share Growth - Adjusted | -5% | 15% | 8% | -4% | 7% |
Earnings per Share Growth - Diluted | n/a | 110% | 214% | -52% | 69% |
PE Ratio - Adjusted | 17.8 | 30.3 | 23.4 | 22.4 | 18.9 |
PEG - Adjusted | n/a | 2.0 | 2.9 | n/a | 2.7 |
Dividend Cover | 1.11 | 1.23 | 1.12 | 0.97 | 1.03 |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share Growth - Basic | n/a | -98% | 213% | -4% | -15% |
Earnings per Share Growth - Adjusted | 9,277% | -99% | 8% | 93% | -46% |
Earnings per Share Growth - Diluted | n/a | -98% | 214% | -4% | -15% |
PE Ratio - Adjusted | 17.8 | 2,997.3 | 23.4 | 22.4 | 37.9 |
PEG - Adjusted | 0.0 | n/a | 2.9 | 0.2 | n/a |
Dividend Cover | 1.11 | 0.01 | 1.12 | 0.97 | 0.51 |
Market Capitalisation £ (Millions) | 2,590.19 | 4,650.78 | 2,886.44 | 2,539.98 | 1,920.46 |
Dividend per Share | 7.00p | 6.70p | 6.40p | 6.85p | 6.70p |
Dividend Yield | 5.1% | 2.7% | 3.8% | 4.6% | 5.1% |
Dividend per Share Growth | 4.48% | 4.69% | (6.57%) | 2.24% | 9.65% |
* GAAP
a. Includes discontinued activities
b. Includes preference dividends
c. Not disclosed under IFRS
You are here: research