233.4
RevenueE£M
488.9
498.3
522.3
529.8
546.9
552.7
572.4
602.2
623.7
631.6
244.4
2.92%
2.84%
64
29.42
Revenue growth%
30.37
29.08
27.38
25.72
27.08
26.33
28.58
31.32
34.32
33.43
16.48
31.32
28.83
39
28.76
Gross margin%
29.68
27.40
25.29
27.94
29.64
28.87
26.59
27.68
28.91
26.82
6.08
27.68
27.81
68
15.38
Operating margin%
30.23
33.11
33.34
33.56
34.60
37.57
39.81
38.45
38.74
39.66
6.63
38.74
36.09
95
29.78
Net margin%
34.50
36.29
36.36
37.74
37.20
40.10
42.92
40.30
37.96
38.86
27.36
40.10
37.85
67
16.32
P/E ratio (avg)x
19.54
17.67
19.00
18.29
20.20
22.20
19.75
20.62
19.13
19.82
13.88
19.82
19.64
49
33.90
EV/EBITx
33.12
34.53
34.47
31.04
28.83
31.28
34.81
37.61
38.33
37.06
34.37
37.06
34.50
83
26.46
FCF yield (avg)%
0.46
0.40
1.46
1.99
0.40
0.40
1.11
0.40
0.40
0.56
28.20
0.40
0.43
79
12.14
FCF margin%
25.31
23.80
24.48
24.30
22.62
19.72
20.33
18.63
18.00
18.19
23.80
18.63
21.48
64
0.523
FCF / Net incomex
0.972
0.980
0.944
0.853
0.790
0.747
0.786
0.838
0.881
0.912
1.577
0.838
0.867
65
25.75
ROIC%
7.99
6.44
6.96
5.92
5.98
4.35
2.48
0.40
0.40
2.14
2.01
2.14
5.14
85
10.17
Return on equity%
17.13
14.15
11.57
13.38
14.25
16.85
15.66
15.02
16.87
16.78
18.61
16.78
15.34
76
28.94
Return on assets%
23.00
22.87
24.37
21.88
19.10
16.66
14.90
14.32
13.75
14.06
21.66
14.32
17.88
87
3.21
EPSE£
5.28
5.35
5.81
6.08
6.53
6.01
5.17
5.38
5.78
5.50
3.33
(3.37%)
0.17%
—
7.48
EPS growth%
16.25
15.70
16.56
13.71
11.49
10.66
8.99
7.56
6.45
4.14
22.85
7.56
11.07
33
3.18
Bookvalue per shE£
6.47
5.90
5.43
5.80
6.57
5.90
6.62
6.91
6.42
6.94
4.65
1.12%
1.92%
—
1.39
FCF per shareE£
0.97
0.90
0.99
1.03
0.92
0.86
0.90
0.94
0.97
0.96
2.44
0.75%
0.03%
—
4.40
Dividend per shE£
6.32
7.20
7.78
7.79
7.28
7.78
7.85
8.23
8.56
9.61
4.58
5.71%
5.30%
—
21.33
Div yield (avg)%
15.20
17.50
19.98
22.41
20.33
20.45
19.57
21.55
20.57
21.00
24.33
20.57
20.39
59
28.11
Payout ratio%
4.27
1.83
3.03
1.52
0.40
0.40
0.40
2.35
0.40
0.40
18.69
0.40
0.96
73
48.35
Shares (diluted)M
56.98
61.87
69.96
66.86
63.16
72.43
75.73
77.11
76.16
79.23
49.78
4.64%
2.68%
7
11.78
Buyback yield%
8.39
7.67
8.11
6.68
9.21
6.62
6.26
4.73
3.77
5.96
8.08
5.96
6.65
20
0.243
D/E ratiox
2.088
2.267
2.412
2.322
2.302
2.550
2.486
2.567
2.662
2.580
0.725
2.567
2.449
30
106.1
Enterprise valueE£M
183.0
200.1
202.2
232.7
232.6
225.8
222.2
210.9
226.7
227.1
277.6
(0.48%)
3.02%
89
144.8
LT debtE£M
250.2
284.4
310.9
368.8
363.4
383.5
445.6
476.4
536.4
515.9
286.2
7.26%
7.26%
60
Revenue
E£631.6M
2.84%
1.00×
Cost of revenue
E£328.7M
2.83%
1.00×
Operating expenses
E£149.8M
2.09%
0.93×
Property and equipment
16.32%