463.1
RevenueE£M
386.6
408.7
433.4
453.4
472.1
498.8
512.1
543.6
572.9
607.8
479.4
5.18%
4.79%
6
5.22
Revenue growth%
4.93
3.73
0.86
3.65
2.11
2.48
4.46
5.80
6.69
4.58
14.59
4.58
4.09
39
16.56
Gross margin%
7.78
6.43
3.77
5.02
2.90
0.71
1.30
1.68
0.40
2.51
8.81
1.30
2.70
74
19.32
Operating margin%
11.39
13.90
15.40
15.59
15.02
15.57
15.02
15.43
17.72
18.31
4.85
15.57
15.42
46
19.26
Net margin%
14.33
13.34
11.03
8.81
7.48
6.86
8.85
9.84
8.51
8.04
11.77
8.51
8.83
87
37.10
P/E ratio (avg)x
15.40
16.96
18.51
18.45
20.52
21.83
23.15
22.94
23.58
27.32
7.765
23.15
21.18
45
37.33
EV/EBITx
10.38
10.70
10.66
11.29
10.94
10.45
10.71
10.80
11.80
11.45
17.96
10.80
10.75
73
5.04
FCF yield (avg)%
19.45
18.29
18.39
21.16
21.77
21.96
22.19
20.83
22.41
22.77
17.37
22.19
21.47
92
9.99
FCF margin%
25.18
23.88
22.49
24.56
22.41
20.12
18.29
18.73
18.30
21.14
5.27
18.73
21.77
64
1.592
FCF / Net incomex
2.716
2.644
2.439
2.812
3.088
3.179
3.520
3.890
3.893
3.882
0.381
3.882
3.133
80
29.64
ROIC%
22.60
20.76
20.34
19.28
16.75
18.97
21.07
20.72
21.79
22.52
7.87
21.07
20.74
26
28.32
Return on equity%
21.86
24.01
23.41
25.58
23.33
21.72
24.41
23.90
25.45
23.80
3.19
23.90
23.85
21
4.14
Return on assets%
24.36
23.79
25.75
26.31
24.54
22.22
23.67
21.73
21.33
23.60
4.34
22.22
23.73
78
1.04
EPSE£
0.36
0.34
0.31
0.35
0.37
0.38
0.42
0.39
0.43
0.48
1.09
5.08%
1.91%
—
24.90
EPS growth%
8.45
10.07
7.52
8.09
6.43
9.27
10.97
9.95
10.76
13.64
25.73
10.76
9.61
39
0.61
Bookvalue per shE£
0.59
0.64
0.67
0.60
0.53
0.48
0.45
0.43
0.43
0.38
1.17
(6.61%)
(5.67%)
—
0.22
FCF per shareE£
1.22
1.34
1.25
1.37
1.49
1.57
1.54
1.38
1.25
1.31
1.24
(2.44%)
0.97%
—
0.40
Dividend per shE£
1.13
1.05
1.05
0.98
1.03
1.17
1.12
1.19
1.21
1.17
0.33
2.68%
0.75%
—
21.67
Div yield (avg)%
14.69
16.98
19.94
20.52
18.90
19.39
20.46
20.03
20.59
18.28
23.19
20.03
19.66
15
6.89
Payout ratio%
11.09
13.06
12.63
11.31
9.37
11.86
12.75
12.60
12.58
10.55
14.14
12.58
12.22
6
223.6
Shares (diluted)M
299.6
273.3
290.7
308.6
325.1
346.8
368.3
334.6
369.0
390.8
222.6
3.75%
2.54%
65
22.39
Buyback yield%
19.97
21.44
19.77
20.79
19.16
17.99
16.35
13.79
11.17
9.36
21.33
13.79
18.58
8
1.671
D/E ratiox
1.186
1.167
1.236
1.256
1.270
1.328
1.498
1.783
1.984
2.269
0.703
1.783
1.299
25
483.4
Enterprise valueE£M
315.2
285.4
298.2
311.0
303.0
286.1
273.0
247.7
235.7
209.7
448.7
(7.09%)
(3.22%)
39
360.5
LT debtE£M
123.1
113.4
109.4
118.4
126.7
115.2
117.1
116.9
128.3
116.1
128.8
(1.73%)
0.27%
68
Revenue
E£607.8M
4.79%
1.00×
Cost of revenue
E£313.8M
5.10%
1.03×
Operating expenses
E£94.12M
5.00%
1.02×
Goodwill & intangibles
14.26%
Spread over hurdle
(8.31%)