0.844
RevenueE£B
0.580
0.635
0.680
0.746
0.786
0.828
0.871
0.954
1.047
0.933
0.964
7.02%
7.77%
37
9.71
Revenue growth%
10.12
9.68
8.49
10.87
13.35
13.28
13.18
10.80
11.46
28.03
11.46
13.18
10.83
90
16.05
Gross margin%
20.72
17.80
18.92
21.31
21.62
21.90
21.29
21.43
22.24
18.12
3.86
21.62
21.30
69
5.11
Operating margin%
1.92
0.40
2.76
4.55
5.26
3.60
1.70
1.82
3.45
15.21
14.77
3.45
3.08
8
16.22
Net margin%
8.59
9.58
9.78
10.92
10.36
12.33
9.72
7.56
5.35
9.86
2.51
9.72
9.65
54
34.54
P/E ratio (avg)x
23.22
23.08
22.03
19.50
19.00
19.42
20.68
20.04
17.91
36.01
20.00
19.42
20.36
39
11.09
EV/EBITx
10.48
9.167
8.266
7.544
7.583
7.435
6.891
6.474
6.916
21.58
14.97
6.916
7.564
56
2.80
FCF yield (avg)%
5.02
2.82
5.54
4.35
2.76
1.48
0.46
0.40
2.51
19.32
3.86
1.48
2.79
30
29.35
FCF margin%
24.40
25.13
25.69
27.18
28.08
28.04
27.87
29.70
28.02
10.41
18.26
28.04
27.53
62
1.442
FCF / Net incomex
1.430
1.522
1.572
1.783
2.118
2.115
2.354
2.424
2.363
1.513
0.884
2.354
1.949
61
22.12
ROIC%
14.56
16.25
16.92
18.35
18.13
20.07
18.14
17.41
18.27
15.38
22.21
18.14
17.77
93
22.86
Return on equity%
23.78
26.64
24.86
22.06
24.33
23.12
23.24
20.39
20.69
24.57
10.80
23.12
23.51
31
27.25
Return on assets%
11.46
11.61
8.64
10.16
13.14
14.64
17.23
17.08
14.09
3.40
23.88
14.64
12.88
41
0.53
EPSE£
1.92
2.21
2.42
2.41
2.48
2.70
3.04
3.38
3.82
0.55
0.65
9.67%
8.38%
—
2.68
EPS growth%
13.92
16.84
14.92
16.00
16.52
17.35
16.59
16.63
14.22
10.27
21.87
16.59
16.56
27
1.04
Bookvalue per shE£
1.72
1.61
1.55
1.72
1.93
2.10
1.94
2.17
2.39
0.51
1.33
6.78%
4.37%
—
1.66
FCF per shareE£
0.33
0.37
0.37
0.37
0.42
0.49
0.53
0.56
0.64
0.43
1.00
11.72%
8.07%
—
0.95
Dividend per shE£
1.90
2.20
2.30
2.61
2.85
3.32
3.39
3.95
4.38
0.55
0.24
10.87%
11.64%
—
7.46
Div yield (avg)%
12.82
9.94
12.64
12.51
10.41
13.39
12.47
9.57
7.92
14.78
20.98
10.41
12.49
50
16.74
Payout ratio%
11.98
9.52
6.88
4.83
5.70
4.85
5.80
4.54
6.32
5.58
10.13
5.70
6.06
85
0.565
Shares (diluted)B
0.771
0.865
0.896
0.889
0.846
0.898
0.916
0.983
1.107
0.581
0.568
4.50%
4.77%
84
22.92
Buyback yield%
33.88
31.60
29.37
28.19
30.23
28.83
31.10
32.28
29.70
29.35
4.54
30.23
30.67
41
0.326
D/E ratiox
1.481
1.461
1.620
1.576
1.664
1.566
1.433
1.302
1.426
0.639
1.075
1.433
1.471
89
0.172
Enterprise valueE£B
1.748
1.669
1.592
1.578
1.529
1.598
1.561
1.669
1.843
0.427
0.684
3.15%
2.31%
28
0.816
LT debtE£B
0.298
0.330
0.348
0.375
0.339
0.319
0.286
0.315
0.309
1.352
0.945
(3.82%)
0.06%
32
Revenue
E£1.047B
7.77%
1.00×
Cost of revenue
E£623.3M
8.01%
1.02×
Operating expenses
E£111.1M
7.92%
1.01×
Property and equipment
18.65%
Cash and investments
18.25%
Spread over hurdle
(19.61%)