606.4
RevenueE£M
523.8
540.7
568.9
608.5
651.0
690.1
725.4
776.2
812.1
637.3
719.0
5.94%
5.14%
75
3.85
Revenue growth%
8.50
7.63
4.88
7.75
5.57
7.21
5.08
7.75
8.62
7.08
6.15
7.21
7.42
56
9.22
Gross margin%
15.57
14.75
12.31
13.16
11.96
10.42
8.80
5.81
2.86
29.20
25.10
8.80
12.13
71
10.68
Operating margin%
21.26
21.63
19.25
18.91
19.72
18.14
19.41
22.35
25.01
3.15
6.34
19.72
20.49
42
2.20
Net margin%
8.18
6.47
8.78
9.92
10.96
9.81
9.42
11.39
10.45
21.93
22.19
10.45
9.61
54
11.69
P/E ratio (avg)x
70.06
70.57
76.31
75.87
79.68
92.87
103.7
113.9
121.7
8.101
24.73
103.7
78.00
74
15.92
EV/EBITx
20.66
19.31
21.00
21.38
23.08
24.82
25.92
25.97
29.08
37.15
32.77
25.92
22.23
43
6.94
FCF yield (avg)%
6.67
5.74
6.70
4.45
5.63
4.71
2.87
4.49
2.22
19.60
28.54
4.49
5.17
5
16.45
FCF margin%
20.39
20.29
18.11
16.90
18.59
21.12
20.39
18.68
20.44
22.39
26.44
20.39
19.59
52
1.727
FCF / Net incomex
0.700
0.717
0.694
0.718
0.809
0.841
0.899
1.079
1.127
0.421
0.569
0.899
0.763
88
10.32
ROIC%
17.83
18.88
16.07
15.40
18.06
17.86
17.38
16.44
14.38
17.12
24.95
17.38
17.60
6
29.87
Return on equity%
14.73
17.33
15.56
14.10
14.12
12.87
10.06
8.77
5.90
4.95
8.89
10.06
14.11
54
2.92
Return on assets%
27.50
30.13
30.43
29.27
28.95
26.50
29.14
31.87
30.09
25.55
14.80
29.14
29.20
61
35.33
EPSE£
13.48
15.51
17.78
18.80
21.41
21.80
23.66
22.10
23.87
37.84
39.92
4.90%
8.19%
—
4.99
EPS growth%
20.82
17.97
17.49
17.89
15.02
15.52
17.42
15.96
14.19
21.25
29.01
15.52
17.45
36
31.62
Bookvalue per shE£
13.10
12.50
14.40
15.36
17.05
16.36
18.63
21.82
23.72
18.38
9.47
9.08%
7.48%
—
15.63
FCF per shareE£
28.91
26.25
24.55
26.30
24.28
24.19
25.61
23.46
21.90
38.60
41.90
(3.59%)
(2.48%)
—
31.68
Dividend per shE£
38.75
36.29
36.67
36.04
33.63
32.47
34.92
36.50
38.86
7.85
33.88
1.52%
0.43%
—
28.81
Div yield (avg)%
27.26
29.45
30.06
29.44
31.53
28.76
29.16
27.35
28.02
29.45
24.70
28.76
28.96
34
9.56
Payout ratio%
23.01
24.79
25.26
22.54
22.35
21.91
22.21
21.71
22.83
13.85
9.30
22.21
22.65
87
19.54
Shares (diluted)M
13.69
13.94
13.47
14.37
13.87
11.81
10.77
9.512
10.11
19.97
19.61
(6.80%)
(5.61%)
82
5.11
Buyback yield%
4.78
5.74
5.29
6.64
6.24
8.97
11.95
13.68
16.46
6.88
15.12
11.95
6.44
90
1.560
D/E ratiox
0.764
0.910
1.057
1.185
1.261
1.300
1.344
1.534
1.753
0.899
1.185
1.344
1.223
5
0.559
Enterprise valueE£B
1.485
1.614
1.848
1.834
1.955
1.973
2.354
2.503
2.710
1.038
0.775
8.12%
8.10%
68
761.5
LT debtE£M
257.2
238.9
254.4
238.3
216.3
220.2
222.2
241.0
247.3
695.9
338.0
0.75%
1.29%
8
Revenue
E£812.1M
5.14%
1.00×
Cost of revenue
E£537.8M
5.20%
1.01×
Operating expenses
E£186.7M
5.70%
1.06×
Property and equipment
17.78%
Spread over hurdle
(17.14%)