499.7
RevenueE£M
355.6
373.3
400.1
431.8
452.6
478.3
514.2
542.4
578.0
605.7
550.6
6.00%
6.11%
53
17.36
Revenue growth%
6.99
7.77
6.87
4.53
6.18
8.38
6.07
3.32
2.00
2.86
28.57
3.32
6.12
16
18.64
Gross margin%
18.42
16.05
18.55
20.28
19.71
19.34
16.34
18.89
16.07
13.41
14.34
16.34
18.49
14
15.65
Operating margin%
8.89
8.32
6.26
9.08
11.44
10.31
9.07
10.26
10.37
10.60
7.84
10.31
9.67
40
3.81
Net margin%
11.10
9.55
10.61
9.12
8.27
10.07
7.57
7.96
6.21
8.78
14.49
7.96
8.95
62
23.33
P/E ratio (avg)x
38.02
41.93
38.65
43.97
48.82
44.40
45.83
45.03
46.50
51.83
20.92
45.83
44.71
5
6.701
EV/EBITx
9.697
10.64
11.56
10.19
10.36
10.78
10.24
9.006
8.294
7.476
35.39
9.006
10.22
86
27.76
FCF yield (avg)%
18.24
16.33
14.88
15.97
14.02
16.42
18.60
20.98
18.32
18.81
20.78
18.60
17.33
43
13.72
FCF margin%
31.04
30.40
29.10
31.52
32.65
29.86
28.06
28.99
28.30
31.12
17.69
28.99
30.13
86
0.113
FCF / Net incomex
0.239
0.229
0.228
0.242
0.236
0.247
0.237
0.221
0.242
0.267
1.586
0.242
0.238
39
7.18
ROIC%
24.14
23.31
26.26
28.50
29.88
30.60
28.13
30.84
28.91
29.38
15.81
29.38
28.71
73
18.05
Return on equity%
20.79
20.31
21.84
20.07
19.86
17.16
19.64
22.05
23.36
26.34
21.08
22.05
20.55
46
2.63
Return on assets%
24.72
22.12
20.14
20.02
19.69
17.82
15.94
18.23
17.78
15.83
20.79
17.78
18.96
9
1.02
EPSE£
2.55
2.52
2.45
2.60
3.05
3.25
3.17
3.29
3.36
3.48
1.08
2.68%
4.44%
—
26.86
EPS growth%
26.64
27.33
27.87
27.80
25.27
24.53
26.83
26.67
29.62
32.06
14.51
26.83
27.08
11
0.80
Bookvalue per shE£
2.06
2.19
2.55
2.52
2.55
2.56
2.59
2.86
3.05
3.36
1.57
5.65%
5.56%
—
0.77
FCF per shareE£
0.56
0.59
0.57
0.50
0.48
0.42
0.45
0.41
0.41
0.45
1.39
(1.06%)
(2.53%)
—
0.67
Dividend per shE£
2.05
2.26
2.14
2.33
2.21
2.57
2.84
3.33
3.73
3.76
0.85
11.18%
6.53%
—
7.16
Div yield (avg)%
17.76
18.24
17.87
16.95
17.95
19.57
22.23
21.48
23.79
23.76
20.96
22.23
18.91
85
29.92
Payout ratio%
29.95
28.34
29.83
32.01
32.92
35.55
32.78
32.32
33.77
32.09
19.46
32.78
32.20
40
102.6
Shares (diluted)M
172.3
190.7
175.9
163.0
179.9
176.8
189.4
183.9
173.1
196.4
101.3
1.77%
2.23%
11
9.52
Buyback yield%
13.24
11.68
13.39
13.91
13.14
10.64
10.44
8.53
10.68
11.22
14.53
10.64
11.45
25
1.256
D/E ratiox
0.716
0.751
0.684
0.694
0.690
0.669
0.745
0.698
0.687
0.705
1.606
0.698
0.696
43
541.5
Enterprise valueE£M
558.9
543.7
588.0
537.5
528.7
502.0
484.0
437.6
411.9
463.8
198.9
(2.59%)
(2.06%)
65
428.8
LT debtE£M
230.1
240.1
253.2
234.5
215.6
193.2
167.9
168.7
181.7
197.3
196.1
(1.76%)
(1.28%)
66
Revenue
E£605.7M
6.11%
1.00×
Cost of revenue
E£305.0M
6.50%
1.04×
Operating expenses
E£105.3M
5.42%
0.94×
Spread over hurdle
66.30%