0.447
RevenueE£B
0.912
0.938
0.990
1.056
1.118
1.188
1.261
1.319
1.353
1.386
0.495
4.38%
4.79%
71
29.95
Revenue growth%
24.02
22.48
23.02
24.35
24.62
27.27
28.62
28.74
30.20
32.88
16.79
28.74
25.94
41
26.58
Gross margin%
6.23
5.41
5.27
7.74
9.61
7.15
8.57
7.05
10.00
8.74
6.32
8.57
7.45
35
16.77
Operating margin%
22.91
25.18
23.24
25.61
23.98
25.06
27.93
28.54
26.31
23.75
4.78
26.31
25.12
19
24.61
Net margin%
1.42
0.40
0.95
3.85
6.52
9.09
8.78
11.39
9.35
10.53
16.17
9.35
7.65
67
14.64
P/E ratio (avg)x
21.71
22.44
22.63
25.02
24.05
24.36
22.03
23.97
23.21
23.22
13.42
23.22
23.22
92
6.346
EV/EBITx
21.83
22.85
24.18
27.32
29.30
34.06
32.70
35.41
35.98
36.76
25.29
35.41
31.00
23
12.24
FCF yield (avg)%
3.50
1.69
1.41
0.40
0.40
2.50
3.84
4.67
5.04
4.90
3.76
4.67
3.00
45
22.11
FCF margin%
13.96
13.43
11.53
10.83
11.01
13.47
14.85
14.05
13.38
13.84
4.35
13.84
13.45
63
1.796
FCF / Net incomex
0.465
0.485
0.550
0.625
0.670
0.766
0.801
0.835
0.877
0.979
0.988
0.835
0.718
77
5.86
ROIC%
24.23
23.95
24.73
25.28
26.55
28.98
28.29
28.31
30.43
32.89
12.39
28.98
27.42
51
8.69
Return on equity%
19.43
19.79
19.46
22.11
19.78
17.74
20.07
21.60
21.88
24.31
23.30
21.60
19.93
39
23.40
Return on assets%
25.07
24.79
23.06
23.00
23.27
22.89
21.19
19.07
19.39
16.54
14.03
19.39
22.94
40
0.17
EPSE£
0.15
0.16
0.17
0.17
0.17
0.19
0.17
0.20
0.21
0.23
0.19
5.93%
5.70%
—
13.21
EPS growth%
23.66
25.64
24.92
21.99
24.20
22.12
19.43
21.82
22.03
20.72
11.83
21.82
22.08
20
0.04
Bookvalue per shE£
0.12
0.12
0.12
0.10
0.10
0.09
0.09
0.09
0.09
0.09
0.10
(2.91%)
(3.01%)
—
0.07
FCF per shareE£
0.09
0.08
0.09
0.09
0.08
0.07
0.08
0.09
0.10
0.09
0.15
2.52%
(0.51%)
—
0.12
Dividend per shE£
0.09
0.09
0.09
0.10
0.09
0.09
0.08
0.09
0.08
0.07
0.09
(5.60%)
(4.13%)
—
8.53
Div yield (avg)%
25.80
26.71
29.06
27.11
24.51
23.39
20.80
17.91
15.60
17.87
23.41
17.91
23.95
59
17.77
Payout ratio%
14.75
14.39
11.55
14.29
15.95
16.92
19.67
19.67
20.29
20.21
20.04
19.67
16.43
5
2.604
Shares (diluted)B
4.634
5.015
5.044
5.745
6.787
7.470
8.737
9.947
11.58
12.37
2.715
12.76%
11.25%
75
17.06
Buyback yield%
30.22
31.11
33.23
33.02
33.52
33.91
32.80
32.00
34.34
36.15
6.68
33.91
33.13
48
1.138
D/E ratiox
1.508
1.383
1.295
1.411
1.279
1.279
1.160
1.110
1.213
1.280
0.230
1.213
1.280
20
536.6
Enterprise valueE£M
99.47
101.5
103.6
87.98
78.78
66.64
71.35
69.55
60.34
64.31
665.1
(3.98%)
(4.15%)
77
0.925
LT debtE£B
0.738
0.840
0.934
1.021
1.075
1.245
1.335
1.460
1.593
1.877
0.318
11.79%
10.90%
95
Revenue
E£1.386B
4.79%
1.00×
Cost of revenue
E£660.9M
4.64%
0.99×
Operating expenses
E£253.0M
5.06%
1.03×
Goodwill & intangibles
14.94%
Spread over hurdle
(7.61%)