623.6
RevenueE£M
528.9
553.3
592.3
622.4
650.6
676.4
694.7
741.5
774.3
677.6
770.3
4.46%
4.96%
28
19.23
Revenue growth%
12.66
10.35
12.43
11.30
13.80
12.69
13.93
16.83
18.52
10.99
12.36
13.93
12.67
54
27.33
Gross margin%
15.41
15.60
14.39
11.97
14.32
15.84
15.85
17.72
16.69
12.41
26.58
15.85
15.50
61
29.28
Operating margin%
15.92
13.53
11.53
11.04
12.27
10.75
13.11
14.24
15.69
18.89
13.74
13.11
13.32
11
3.29
Net margin%
24.12
22.69
22.49
23.29
20.44
23.29
25.46
24.52
21.64
14.48
24.49
23.29
23.29
47
24.23
P/E ratio (avg)x
19.89
19.91
20.71
22.97
24.12
24.30
26.97
28.47
25.85
9.581
25.91
25.85
23.55
71
29.38
EV/EBITx
18.96
17.81
18.39
19.35
17.23
16.25
15.26
13.57
11.43
35.98
12.80
15.26
17.52
68
17.42
FCF yield (avg)%
21.61
22.71
25.48
26.76
28.41
26.02
27.30
25.46
25.06
11.28
25.99
26.02
25.47
61
19.60
FCF margin%
23.45
22.50
20.72
23.49
22.12
24.59
23.87
25.78
24.09
15.04
12.51
24.09
23.68
12
0.477
FCF / Net incomex
0.504
0.572
0.679
0.696
0.741
0.880
1.042
1.014
1.188
1.091
0.575
1.014
0.719
17
29.89
ROIC%
4.80
7.33
9.40
8.61
8.72
9.90
9.02
11.11
12.51
15.30
23.93
9.90
8.87
90
22.22
Return on equity%
23.92
25.43
27.58
30.52
32.68
29.69
28.40
27.83
29.48
21.48
29.25
29.48
28.12
91
9.40
Return on assets%
35.36
35.63
37.35
38.80
41.04
39.15
36.68
35.86
35.84
14.77
16.20
36.68
36.27
52
9.51
EPSE£
17.88
17.11
16.34
18.56
18.44
19.76
17.95
19.16
20.40
9.94
10.00
1.92%
1.71%
—
16.48
EPS growth%
5.10
7.34
6.46
8.68
9.35
11.74
13.95
15.30
16.93
28.03
13.81
13.95
9.02
66
18.65
Bookvalue per shE£
4.75
4.27
3.94
3.95
4.26
4.44
3.97
3.61
3.05
6.68
17.71
(5.04%)
(6.91%)
—
2.85
FCF per shareE£
17.15
14.55
12.76
12.23
11.84
10.41
10.42
9.97
10.65
18.57
11.31
(2.72%)
(3.71%)
—
16.79
Dividend per shE£
7.27
7.18
7.79
7.67
6.84
7.34
7.84
7.51
6.77
15.20
16.60
(2.46%)
(1.25%)
—
19.11
Div yield (avg)%
16.69
19.10
16.13
17.08
18.57
19.70
20.68
22.91
21.01
26.69
24.86
20.68
18.84
91
2.75
Payout ratio%
13.27
14.32
12.82
12.08
11.64
9.07
11.43
10.21
8.37
3.49
25.08
10.21
11.53
7
14.61
Shares (diluted)M
15.82
16.60
18.25
17.23
17.28
16.61
15.35
14.99
15.91
15.08
15.04
(1.58%)
1.28%
36
24.58
Buyback yield%
19.25
18.03
17.53
17.27
19.09
17.45
14.67
16.01
17.28
6.20
27.56
17.28
17.49
66
0.531
D/E ratiox
1.073
0.991
0.941
0.940
0.830
0.831
0.800
0.851
0.761
0.700
1.729
0.830
0.896
51
413.1
Enterprise valueE£M
521.4
523.9
614.8
667.5
648.9
617.3
597.9
647.8
760.9
689.5
118.7
2.65%
5.20%
18
338.3
LT debtE£M
245.9
252.9
264.7
270.3
263.6
271.3
269.1
271.3
250.4
521.4
811.4
(1.52%)
(1.44%)
25
Revenue
E£774.3M
4.96%
1.00×
Cost of revenue
E£403.4M
5.06%
1.01×
Operating expenses
E£182.3M
5.20%
1.02×
Goodwill & intangibles
18.39%
Cash and investments
15.47%
Spread over hurdle
(5.62%)