418.1
RevenueE£M
256.2
278.2
290.7
302.7
316.0
337.9
363.1
387.9
408.8
434.0
434.7
6.55%
6.03%
75
3.52
Revenue growth%
6.25
8.81
7.43
5.76
3.04
3.36
2.72
5.70
8.28
11.23
2.73
5.70
6.01
37
2.74
Gross margin%
15.44
14.29
12.18
14.13
12.74
11.09
13.00
12.75
13.38
14.18
6.66
13.00
13.19
19
5.06
Operating margin%
25.36
27.72
25.65
27.93
27.81
26.39
27.28
28.60
31.18
30.88
3.09
28.60
27.76
16
4.57
Net margin%
17.87
19.09
18.06
18.33
15.65
17.05
14.99
16.55
13.92
12.09
24.95
14.99
16.80
40
10.65
P/E ratio (avg)x
13.63
11.48
12.18
12.10
11.31
11.79
11.90
11.89
10.34
11.06
20.90
11.79
11.84
39
19.65
EV/EBITx
23.98
22.84
21.45
19.73
18.16
19.62
18.65
18.85
18.67
20.58
27.69
18.85
19.67
70
19.82
FCF yield (avg)%
10.30
7.89
9.60
8.92
11.26
12.29
10.97
12.53
15.46
16.67
10.54
12.53
11.11
83
2.68
FCF margin%
6.57
3.77
4.65
4.02
2.40
1.07
0.40
0.40
0.68
1.66
20.79
0.68
2.03
51
1.625
FCF / Net incomex
0.211
0.207
0.215
0.221
0.210
0.217
0.242
0.257
0.292
0.310
0.890
0.257
0.219
76
4.39
ROIC%
19.52
18.43
20.40
21.83
23.79
24.43
26.00
28.02
30.03
27.17
8.08
27.17
24.11
10
14.01
Return on equity%
1.13
2.10
0.40
0.55
1.26
4.18
1.33
3.02
3.57
3.81
19.84
3.57
1.72
48
23.67
Return on assets%
29.05
27.85
26.12
23.50
26.33
28.91
27.09
27.56
26.28
27.77
9.99
27.56
27.33
71
0.25
EPSE£
1.02
1.02
1.08
1.18
1.32
1.37
1.56
1.76
2.12
2.26
0.27
11.42%
10.27%
—
8.55
EPS growth%
11.50
9.45
6.94
3.99
2.72
2.75
5.20
7.38
6.90
6.32
5.35
6.32
6.61
67
0.30
Bookvalue per shE£
0.42
0.48
0.56
0.67
0.74
0.83
0.88
0.86
0.95
1.13
0.23
8.78%
11.98%
—
0.15
FCF per shareE£
0.19
0.18
0.19
0.20
0.21
0.21
0.21
0.22
0.25
0.29
0.18
6.80%
4.73%
—
0.24
Dividend per shE£
0.18
0.20
0.24
0.24
0.23
0.26
0.25
0.26
0.28
0.34
0.32
7.58%
8.05%
—
23.78
Div yield (avg)%
24.05
21.43
19.41
21.19
21.02
22.14
23.35
26.32
27.78
27.56
25.76
26.32
22.74
14
5.27
Payout ratio%
7.03
9.87
7.70
9.81
10.35
10.21
9.59
7.56
7.21
7.47
15.25
7.56
8.65
7
0.484
Shares (diluted)B
0.787
0.926
0.907
0.908
0.979
1.136
1.269
1.357
1.405
1.482
0.503
8.64%
7.63%
39
28.16
Buyback yield%
26.65
24.60
22.13
24.06
24.14
21.99
20.44
18.12
17.43
15.42
28.31
18.12
22.06
40
0.486
D/E ratiox
0.274
0.257
0.248
0.247
0.238
0.257
0.286
0.295
0.282
0.326
1.402
0.286
0.265
50
293.7
Enterprise valueE£M
488.0
443.6
466.1
449.4
421.1
368.3
340.1
328.4
323.6
325.2
430.9
(5.04%)
(4.36%)
31
588.6
LT debtE£M
352.6
385.0
354.9
351.1
332.8
360.5
357.0
388.7
376.9
418.4
150.3
4.69%
1.48%
58
Revenue
E£434.0M
6.03%
1.00×
Cost of revenue
E£242.2M
6.07%
1.00×
Operating expenses
E£68.07M
5.20%
0.93×
Goodwill & intangibles
16.40%
Spread over hurdle
(12.37%)