51.69
RevenueE£M
767.9
769.7
795.7
813.0
821.6
818.4
829.9
853.0
864.3
868.7
53.81
1.12%
1.33%
21
17.16
Revenue growth%
22.44
20.05
20.29
22.63
21.30
19.76
18.48
20.88
20.60
19.03
8.57
19.76
20.44
48
13.52
Gross margin%
2.08
4.39
4.33
2.40
5.18
3.64
5.34
8.21
10.28
13.01
11.27
8.21
4.79
78
4.91
Operating margin%
25.93
27.93
28.13
27.47
28.94
30.15
28.09
29.49
27.90
26.75
24.84
28.09
28.01
66
16.63
Net margin%
18.91
21.09
20.15
20.10
20.88
22.82
22.84
20.91
20.26
21.25
23.56
21.25
20.89
78
6.830
P/E ratio (avg)x
16.64
18.75
21.56
21.16
22.13
22.25
25.13
28.25
32.10
35.51
20.86
28.25
22.19
57
7.955
EV/EBITx
29.23
30.83
28.83
31.36
34.40
38.45
43.59
49.00
47.08
48.16
34.79
47.08
36.43
53
8.00
FCF yield (avg)%
6.81
5.05
6.14
9.08
9.52
7.05
5.01
5.03
3.79
5.29
7.85
5.03
5.72
30
17.33
FCF margin%
4.15
4.55
1.85
1.52
0.40
1.58
0.80
2.05
0.40
0.96
20.61
0.96
1.55
90
1.011
FCF / Net incomex
0.192
0.201
0.233
0.246
0.253
0.279
0.270
0.268
0.263
0.304
1.202
0.270
0.258
10
28.40
ROIC%
23.81
26.67
25.05
23.19
20.59
22.68
22.95
22.67
21.64
22.94
24.88
22.68
22.94
73
12.18
Return on equity%
35.23
37.67
36.78
35.85
33.13
33.43
34.48
35.15
33.48
31.05
10.40
33.48
34.81
83
18.03
Return on assets%
29.64
30.88
33.45
32.08
30.41
28.49
28.69
29.54
29.69
26.73
6.31
28.69
29.66
70
0.64
EPSE£
0.55
0.59
0.58
0.65
0.65
0.65
0.59
0.55
0.50
0.51
0.68
(4.84%)
(1.52%)
—
25.74
EPS growth%
31.77
30.27
33.05
34.52
32.88
35.84
36.28
34.26
31.86
31.62
15.65
34.26
32.97
35
0.69
Bookvalue per shE£
0.14
0.15
0.14
0.13
0.14
0.14
0.16
0.15
0.15
0.15
0.74
0.39%
0.33%
—
0.57
FCF per shareE£
0.43
0.46
0.54
0.56
0.63
0.61
0.66
0.71
0.81
0.94
0.13
8.45%
9.80%
—
0.21
Dividend per shE£
0.54
0.50
0.56
0.62
0.65
0.70
0.66
0.63
0.63
0.67
0.70
0.46%
2.69%
—
25.20
Div yield (avg)%
15.35
13.05
13.00
14.83
13.02
13.36
14.34
16.49
18.16
20.65
25.67
16.49
14.59
74
13.70
Payout ratio%
34.32
36.80
36.87
38.99
40.96
40.52
41.11
40.13
42.26
40.17
20.70
40.52
40.15
45
0.740
Shares (diluted)B
1.084
1.188
1.394
1.437
1.651
1.648
1.822
1.931
1.906
2.056
0.726
4.49%
7.99%
52
25.45
Buyback yield%
1.53
1.05
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.11
9.57
0.40
0.40
28
1.129
D/E ratiox
0.269
0.281
0.320
0.358
0.329
0.302
0.337
0.350
0.354
0.343
0.302
0.343
0.333
22
795.9
Enterprise valueE£M
293.9
289.0
272.2
230.0
214.4
180.9
193.3
180.6
156.2
159.7
334.3
(5.73%)
(7.21%)
85
854.5
LT debtE£M
235.1
266.0
297.4
324.7
359.4
369.2
417.2
433.4
451.5
471.5
54.53
5.58%
7.01%
28
Revenue
E£868.7M
1.33%
1.00×
Cost of revenue
E£511.4M
1.84%
1.05×
Operating expenses
E£93.08M
0.47%
0.92×
Cash and investments
19.35%
Spread over hurdle
(7.79%)