167.8
RevenueE£M
362.6
387.2
412.2
446.5
485.8
517.7
561.4
588.6
621.0
654.7
183.7
6.15%
6.76%
62
7.44
Revenue growth%
26.10
26.43
28.37
29.61
30.43
28.27
31.19
28.56
28.13
26.37
25.06
28.27
28.32
57
20.68
Gross margin%
7.76
5.33
7.52
4.63
3.07
2.70
1.35
4.07
2.77
1.15
27.30
2.70
3.57
37
24.76
Operating margin%
12.29
14.22
17.20
16.83
14.85
12.10
10.72
13.37
10.93
11.61
9.00
11.61
12.83
45
29.97
Net margin%
26.16
24.15
22.88
24.57
21.93
21.80
24.10
24.64
23.52
23.53
18.15
23.53
23.81
65
7.569
P/E ratio (avg)x
29.98
28.29
27.71
26.61
28.89
27.20
30.95
29.33
31.76
34.50
12.98
30.95
29.11
11
33.35
EV/EBITx
46.31
50.62
55.78
64.99
74.39
84.52
88.00
93.48
98.97
101.6
12.62
93.48
79.45
71
5.55
FCF yield (avg)%
26.37
27.74
27.02
29.96
28.12
28.28
29.79
32.14
33.17
32.40
15.12
32.14
29.04
29
2.38
FCF margin%
4.97
4.09
1.25
2.52
5.09
4.48
4.00
2.67
2.42
0.40
24.74
2.67
3.33
7
1.590
FCF / Net incomex
1.144
1.197
1.312
1.274
1.302
1.419
1.310
1.383
1.377
1.324
0.868
1.377
1.311
46
10.61
ROIC%
20.70
19.00
16.25
15.15
12.16
11.27
8.29
8.54
10.40
10.19
16.57
10.19
11.72
74
23.75
Return on equity%
30.15
32.48
32.00
34.52
32.99
35.82
37.20
34.39
34.43
36.27
6.33
35.82
34.41
27
5.58
Return on assets%
8.48
10.60
12.63
15.54
17.60
15.46
15.70
17.08
17.00
18.21
10.22
17.00
15.62
75
2.23
EPSE£
3.90
4.09
4.28
4.51
4.22
4.17
4.51
4.92
5.19
5.34
2.40
4.85%
4.19%
—
8.91
EPS growth%
28.43
26.54
24.11
22.21
24.15
23.67
26.18
24.51
25.44
27.00
29.72
25.44
24.98
14
2.59
Bookvalue per shE£
3.45
3.16
3.14
2.94
2.64
2.83
2.65
2.76
2.44
2.52
0.68
(0.93%)
(2.21%)
—
2.78
FCF per shareE£
2.06
2.19
1.91
2.02
1.91
2.08
2.10
2.03
2.25
2.37
3.54
4.45%
0.47%
—
2.73
Dividend per shE£
2.82
2.82
2.65
2.80
2.99
3.02
3.16
3.28
3.22
2.99
4.04
—
(0.14%)
—
16.81
Div yield (avg)%
14.07
16.36
18.94
21.30
19.94
22.69
25.61
27.43
29.83
32.66
9.24
27.43
21.99
80
22.31
Payout ratio%
12.22
12.04
13.68
11.54
11.69
13.37
11.14
12.46
14.12
13.28
11.43
13.28
12.34
84
37.21
Shares (diluted)M
40.18
35.18
36.69
32.87
35.16
30.57
30.27
31.17
29.45
26.00
36.19
(5.86%)
(5.19%)
62
11.79
Buyback yield%
23.54
22.12
21.05
20.99
20.03
20.99
21.97
19.21
20.93
23.50
27.33
20.99
21.02
75
0.378
D/E ratiox
2.192
2.395
2.660
2.863
3.041
2.798
2.901
2.753
2.577
2.715
0.130
2.753
2.734
63
0.119
Enterprise valueE£B
0.561
0.587
0.632
0.742
0.804
0.863
0.976
0.981
1.031
1.077
0.358
6.03%
7.55%
7
196.0
LT debtE£M
333.7
302.7
282.6
257.6
230.6
241.4
254.2
238.0
232.9
242.6
343.0
1.02%
(2.84%)
50
Revenue
E£654.7M
6.76%
1.00×
Cost of revenue
E£305.9M
6.69%
0.99×
Operating expenses
E£132.0M
7.08%
1.03×
Property and equipment
17.45%
Goodwill & intangibles
16.27%
Spread over hurdle
(11.49%)