| TIDM | EDV |
|---|---|
| Ticker Code | EDV.L |
| ISIN | GB00BL6K5J42 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX551030 |
| Year End | 31-Dec-25 |
| Shares in Issue | 241.42m |
|---|---|
| Market Cap. | £10.35b |
| Market Size | 500 |
| PE Ratio | 20.623 |
| Earnings | 207.92324 |
| Dividend | 89.70655 |
| Yield | 2.092% |
| # of Trades | 0 |
|---|---|
| Vol Sold | 0 |
| Vol Bought | 0 |
| 52 Week High | 5,605.00 |
| 52 Week High Date | 02-Mar-2026 |
| 52 Week Low | 2,162.00 |
| 52 Week Low Date | 27-May-2025 |
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|---|---|---|---|---|
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
| Revenue | 4,233.90 | 2,675.90 | 2,114.60 | 2,069.00 | 2,642.10 |
| Operating Profit / Loss | 1,638.50 | 367.80 | 442.70 | 587.30 | 485.60 |
| Net Interest | (101.90) | (111.20) | (71.20) | (61.10) | (65.70) |
| Pre Tax Profit | 1,343.30 | 113.90 | 253.50 | 507.10 | 447.90 |
| Post Tax Profit | 889.10 | (234.60) | 42.70 | 256.80 | 304.60 |
| Profit for the Period | 889.10 | (240.90) | (143.60) | (21.90) | 275.80 |
| Equity Holders of Parent Company | 679.20 | (293.90) | (208.90) | (57.30) | 215.50 |
| Minority Interests | 209.90 | 59.30 | 65.30 | 35.40 | 60.30 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 280.00USX | (120.00USX) | (9.00USX) | 78.00USX | 102.00USX |
| Earnings per Share (Diluted) | 274.00USX | (120.00USX) | (9.00USX) | 78.00USX | 101.00USX |
| Earnings per Share (Adjusted) | 280.00USX | (120.00USX) | (9.00USX) | 78.00USX | 102.00USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 280.00USX | (123.00USX) | (85.00USX) | (23.00USX) | 90.00USX |
| Earnings per Share (Diluted) | 274.00USX | (123.00USX) | (85.00USX) | (23.00USX) | 89.00USX |
| Earnings per Share (Adjusted) | 280.00USX | (123.00USX) | (85.00USX) | (23.00USX) | 90.00USX |
| Dividend per Share | $1.45 | $0.98 | $0.81 | $0.81 | $0.56 |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
| Non-Current Assets | |||||
| Intangible Assets | 134.40 | 134.40 | 134.40 | 134.40 | 134.40 |
| Property, Plant and Equipment | 3,743.70 | 3,980.80 | 4,157.10 | 4,517.00 | 4,980.20 |
| Investments | n/a | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 89.40 | 80.20 | 123.20 | 87.40 | 95.00 |
| Other Non-Current Assets | 482.10 | 353.20 | 323.60 | 229.50 | 195.30 |
| Total Non-Current Assets | 4,449.60 | 4,548.60 | 4,738.30 | 4,968.30 | 5,404.90 |
| Current Assets | |||||
| Inventories | 430.60 | 339.20 | 224.90 | 320.70 | 311.30 |
| Trade and Other Receivables | 181.30 | 150.60 | 269.20 | 158.00 | 139.90 |
| Cash at Bank and in Hand | 453.30 | 397.30 | 517.20 | 951.10 | 906.20 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 92.00 | 5.60 | 108.90 | 16.60 | 8.60 |
| Total Current Assets | 1,157.20 | 892.70 | 1,120.20 | 1,446.40 | 1,366.00 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 5,606.80 | 5,513.40 | 5,858.50 | 6,414.70 | 6,770.90 |
| Current Liabilities | |||||
| Borrowings | 67.40 | 82.50 | 22.80 | 354.80 | 14.40 |
| Other Current Liabilities | 975.50 | 739.20 | 590.60 | 690.80 | 552.70 |
| Total Current Liabilities | 1,042.90 | 821.70 | 613.40 | 1,045.60 | 567.10 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 618.30 | 1,091.80 | 1,087.80 | 517.00 | 878.60 |
| Provisions | 495.30 | 579.20 | 579.20 | 739.60 | 835.20 |
| Other Non-Current Liabilities | 32.20 | 27.80 | 29.80 | 25.20 | 104.30 |
| Total Non-Current Liabilities | 1,145.80 | 1,698.80 | 1,696.80 | 1,281.80 | 1,818.10 |
| Net Assets | 3,418.10 | 2,992.90 | 3,548.30 | 4,087.30 | 4,385.70 |
| Capital and Reserves | |||||
| Share Capital | 2.40 | 2.50 | 2.50 | 2.50 | 2.50 |
| Share Premium Account | 50.70 | 50.70 | 50.70 | 25.60 | 4.50 |
| Other Reserves | 630.50 | 598.20 | 594.30 | 592.40 | 584.00 |
| Retained Earnings | 2,351.20 | 2,054.10 | 2,578.00 | 3,040.40 | 3,330.50 |
| Shareholders Funds | 3,034.80 | 2,705.50 | 3,225.50 | 3,660.90 | 3,921.50 |
| Minority Interests / Other Equity | 383.30 | 287.40 | 322.80 | 426.40 | 464.20 |
| Total Equity | 3,418.10 | 2,992.90 | 3,548.30 | 4,087.30 | 4,385.70 |
| 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | |
| Operating Margin | 38.70% | 13.74% | 20.94% | 28.39% | 18.38% |
| Return on Capital Employed | 32.37% | 4.88% | 6.36% | 10.21% | 8.59% |
| Dividend Cover | 1.93 | (1.22) | (0.11) | 1.15 | 1.57 |
| Dividend Yield | 2.80 | 5.20 | 3.50 | 2.90 | 2.90 |
| PE Ratio | 18.40 | n/a | n/a | 29.90 | 21.80 |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | 47.96% | 20.99% | 19.12% | 4.62% | n/a |
| Net Asset Value per Share | $13.53 | $11.78 | $14.06 | $16.29 | $17.51 |