252.6
RevenueE£M
531.4
546.1
553.6
575.7
607.1
614.4
646.5
669.8
677.5
684.4
266.9
2.43%
3.09%
31
10.67
Revenue growth%
23.73
24.29
24.41
24.16
23.35
24.37
26.43
24.14
26.53
28.34
23.75
26.43
24.33
19
7.34
Gross margin%
2.65
2.21
1.32
0.40
1.25
0.40
0.59
1.93
0.40
0.40
6.70
0.40
0.92
35
18.05
Operating margin%
7.37
5.24
6.19
7.18
7.77
5.60
4.20
2.29
0.68
1.63
3.15
2.29
5.42
59
6.55
Net margin%
25.04
26.92
29.78
31.87
32.32
33.28
33.04
35.53
36.20
38.20
27.51
35.53
32.68
67
27.44
P/E ratio (avg)x
40.93
44.52
48.77
49.52
48.26
55.05
57.86
64.34
64.37
67.54
25.91
64.34
52.28
69
23.41
EV/EBITx
16.32
18.52
19.08
19.17
20.85
20.29
19.43
18.50
20.78
20.63
24.18
20.29
19.30
89
25.51
FCF yield (avg)%
20.22
17.73
17.84
19.92
20.37
21.63
19.12
16.63
19.13
17.88
28.17
19.12
19.12
47
26.42
FCF margin%
10.70
9.83
10.33
11.90
14.62
12.04
9.45
7.67
8.08
5.48
20.30
8.08
10.08
25
1.266
FCF / Net incomex
0.610
0.659
0.735
0.824
0.972
0.996
1.143
1.225
1.326
1.458
1.675
1.225
0.984
24
20.33
ROIC%
5.51
8.16
5.28
7.85
6.63
8.74
7.62
10.54
7.83
5.53
4.10
7.83
7.73
62
20.68
Return on equity%
7.72
4.76
3.31
4.34
5.82
5.59
4.67
3.43
2.03
3.43
24.54
3.43
4.51
57
6.08
Return on assets%
6.51
8.60
5.72
6.68
5.49
6.91
9.74
7.36
6.89
4.23
8.05
6.91
6.79
22
16.37
EPSE£
6.52
6.46
6.76
7.43
8.30
8.01
7.93
9.12
9.30
10.49
17.61
4.79%
6.32%
—
15.48
EPS growth%
28.10
29.60
31.59
30.31
27.75
28.35
27.72
25.21
24.74
26.79
11.45
26.79
27.93
78
3.63
Bookvalue per shE£
17.36
17.62
17.94
19.35
20.86
20.20
21.19
20.90
22.70
22.75
19.45
1.75%
1.96%
—
19.02
FCF per shareE£
2.73
2.37
2.39
2.27
2.31
2.02
1.79
1.60
1.36
1.22
9.44
(12.03%)
(7.32%)
—
16.51
Dividend per shE£
6.60
6.84
6.44
6.93
7.42
7.16
7.15
7.81
7.26
7.74
8.66
0.83%
2.05%
—
22.72
Div yield (avg)%
28.65
26.69
27.41
27.68
27.99
27.96
25.02
24.48
22.99
23.73
7.89
24.48
27.05
53
21.50
Payout ratio%
4.52
2.76
2.32
3.55
5.44
7.09
5.36
7.39
8.19
6.01
12.86
7.09
5.40
85
19.82
Shares (diluted)M
32.27
34.65
38.30
43.02
43.76
42.93
51.05
54.22
65.13
64.64
20.37
8.11%
7.68%
36
22.25
Buyback yield%
8.11
10.66
9.22
8.44
8.26
10.71
9.26
8.42
6.27
4.57
6.59
8.42
8.43
9
1.630
D/E ratiox
2.760
2.772
2.768
3.094
3.534
3.710
3.673
4.287
4.812
4.880
1.791
4.287
3.603
50
315.2
Enterprise valueE£M
401.1
393.7
390.9
430.5
501.7
529.3
594.9
622.9
597.2
711.1
516.2
7.23%
7.25%
77
0.513
LT debtE£B
0.709
0.764
0.696
0.754
0.860
0.831
0.875
0.993
0.929
1.004
0.060
3.15%
3.89%
54
Revenue
E£684.4M
3.09%
1.00×
Cost of revenue
E£395.3M
2.75%
0.97×
Operating expenses
E£162.2M
3.84%
1.07×
Property and equipment
18.24%
Spread over hurdle
(15.77%)