635.6
RevenueE£M
414.4
460.9
496.2
550.3
589.9
628.1
688.4
745.4
817.3
892.3
673.1
8.63%
8.86%
95
19.96
Revenue growth%
9.88
12.54
11.50
9.32
6.75
9.73
8.17
10.09
7.99
7.24
24.14
8.17
9.52
47
15.04
Gross margin%
14.35
14.17
12.78
13.76
12.39
10.21
7.34
4.78
4.98
2.33
25.77
4.98
11.30
63
8.67
Operating margin%
31.14
30.21
28.53
30.30
31.37
28.98
30.03
28.03
29.38
29.49
24.49
29.38
29.76
23
26.27
Net margin%
19.30
21.37
21.30
22.47
22.23
19.64
19.84
17.79
15.61
14.00
9.14
17.79
19.74
55
11.36
P/E ratio (avg)x
21.53
21.13
18.88
19.87
20.15
17.52
18.08
16.34
17.87
18.28
23.01
17.87
18.58
37
7.363
EV/EBITx
15.54
14.73
14.37
15.38
17.05
15.84
15.24
16.21
17.03
19.06
29.76
16.21
15.69
64
9.81
FCF yield (avg)%
17.76
16.35
19.25
18.23
16.80
16.39
19.38
17.15
19.79
18.25
13.73
18.25
18.00
79
12.35
FCF margin%
29.59
27.89
26.58
26.04
25.99
28.84
30.78
28.00
25.63
23.11
8.83
28.00
27.24
43
0.978
FCF / Net incomex
0.879
0.873
0.877
0.847
0.759
0.812
0.843
0.821
0.903
0.820
1.376
0.821
0.845
19
23.99
ROIC%
8.70
10.64
10.74
10.86
9.35
11.67
9.49
10.24
12.23
13.08
13.65
11.67
10.69
54
8.81
Return on equity%
28.30
28.21
30.88
33.46
35.83
34.53
32.52
33.02
34.83
35.25
6.09
34.53
33.24
74
9.00
Return on assets%
13.47
12.18
14.01
14.96
14.06
15.44
16.75
16.31
14.08
16.78
13.05
16.31
14.52
18
9.52
EPSE£
7.21
6.88
6.18
5.97
6.37
6.76
7.18
6.52
5.85
5.90
10.57
(1.54%)
(2.20%)
—
25.60
EPS growth%
3.57
0.94
2.87
0.91
1.38
3.56
3.23
1.20
2.82
4.49
4.80
3.23
2.84
45
14.21
Bookvalue per shE£
12.93
13.01
12.60
11.79
13.20
13.44
15.26
15.43
14.89
16.00
3.58
3.92%
3.18%
—
14.24
FCF per shareE£
8.35
8.26
9.78
10.76
11.34
13.45
13.67
13.54
16.15
18.36
8.16
10.12%
9.72%
—
14.26
Dividend per shE£
6.95
7.25
7.95
8.05
7.31
6.97
7.22
8.02
7.53
8.17
12.39
2.24%
1.11%
—
15.72
Div yield (avg)%
19.12
18.76
20.43
21.74
20.35
17.56
17.53
18.92
19.49
20.73
5.10
18.92
19.31
93
11.97
Payout ratio%
28.06
30.69
33.42
34.38
36.98
37.10
38.44
36.27
35.76
36.79
29.54
36.79
36.02
88
32.01
Shares (diluted)M
39.30
45.72
52.09
49.52
49.02
49.61
48.13
54.19
62.96
73.03
32.44
8.30%
5.83%
68
17.78
Buyback yield%
21.01
18.68
17.30
17.30
17.66
18.93
16.21
13.36
10.84
11.72
18.04
13.36
17.30
49
1.627
D/E ratiox
2.225
2.539
2.872
2.793
3.134
3.540
3.529
3.936
4.589
4.497
0.959
3.936
3.331
38
448.3
Enterprise valueE£M
221.6
237.2
232.8
249.3
246.3
275.3
299.9
325.2
349.0
338.7
246.2
6.57%
3.07%
74
582.0
LT debtE£M
570.0
610.6
636.9
714.4
645.2
611.7
678.2
712.2
676.3
719.3
498.1
2.20%
2.99%
12
Revenue
E£892.3M
8.86%
1.00×
Cost of revenue
E£564.7M
8.72%
0.99×
Operating expenses
E£179.1M
8.67%
0.98×
Property and equipment
18.79%