39.63
RevenueE£M
521.8
519.9
524.0
528.6
528.7
544.0
543.7
542.7
546.7
550.5
43.31
0.81%
0.93%
76
18.10
Revenue growth%
18.08
19.18
19.46
20.41
22.82
23.22
20.59
21.51
22.89
24.02
25.42
22.89
21.05
88
15.52
Gross margin%
23.59
25.93
24.35
25.47
26.14
24.54
25.29
27.71
26.59
24.67
5.76
25.29
25.38
14
6.98
Operating margin%
20.06
22.30
19.38
19.81
19.49
18.03
18.33
19.59
22.54
24.01
27.19
19.59
19.70
73
8.17
Net margin%
26.83
24.30
26.63
28.33
29.34
26.98
27.47
27.66
27.94
27.03
10.85
27.47
27.25
81
6.851
P/E ratio (avg)x
56.07
64.47
67.31
79.37
82.96
82.05
85.09
88.19
100.7
106.0
31.27
88.19
82.50
11
6.151
EV/EBITx
39.81
45.69
53.32
60.61
65.12
70.16
73.05
83.01
83.37
98.45
8.617
83.01
67.64
29
17.18
FCF yield (avg)%
30.25
28.96
27.27
29.27
32.09
34.61
36.88
33.89
33.58
34.23
5.18
34.23
32.83
27
12.07
FCF margin%
19.94
19.27
19.86
22.78
21.27
20.32
22.30
23.71
24.82
23.52
12.43
23.52
21.79
80
0.232
FCF / Net incomex
1.827
1.834
2.125
2.220
2.268
2.255
2.319
2.686
2.924
3.458
1.582
2.686
2.261
14
21.33
ROIC%
6.66
6.36
4.36
6.40
5.63
2.93
2.52
0.40
2.84
2.38
14.97
2.52
3.65
68
22.41
Return on equity%
0.40
0.40
1.43
0.40
0.40
1.06
1.80
2.81
0.67
3.03
10.31
1.80
0.87
70
8.32
Return on assets%
19.06
20.39
19.59
21.36
24.03
26.47
26.79
26.60
28.06
26.51
12.42
26.60
25.25
27
0.02
EPSE£
0.07
0.07
0.07
0.07
0.07
0.09
0.09
0.10
0.11
0.11
0.03
8.90%
6.65%
—
25.73
EPS growth%
11.41
9.23
7.25
7.47
9.77
12.28
14.57
16.56
14.52
13.78
13.17
14.52
11.85
94
0.04
Bookvalue per shE£
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.01
2.48%
2.58%
—
0.02
FCF per shareE£
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.04
3.74%
3.99%
—
0.04
Dividend per shE£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
2.34%
3.15%
—
29.38
Div yield (avg)%
11.45
12.13
11.85
13.71
14.90
17.07
17.35
15.20
16.58
14.88
8.20
16.58
14.89
48
3.95
Payout ratio%
7.63
10.02
12.35
13.41
10.83
13.39
10.82
10.54
12.37
11.07
19.85
11.07
10.95
30
3.820
Shares (diluted)B
3.520
3.537
3.578
3.502
3.460
3.466
3.463
3.490
3.657
3.602
3.963
0.80%
1.46%
45
6.52
Buyback yield%
9.61
9.08
6.85
8.47
11.42
11.20
13.09
12.80
15.43
15.77
18.96
13.09
11.31
93
1.436
D/E ratiox
0.242
0.240
0.217
0.227
0.219
0.207
0.195
0.187
0.190
0.170
1.716
0.190
0.212
45
58.66
Enterprise valueE£M
49.28
51.51
57.27
53.19
57.63
61.63
59.98
53.91
53.41
54.85
247.1
(0.98%)
2.24%
56
493.4
LT debtE£M
502.5
493.4
497.4
490.0
559.8
585.1
634.5
733.6
759.0
809.8
299.0
7.66%
6.09%
78
Revenue
E£550.5M
0.93%
1.00×
Cost of revenue
E£385.3M
0.93%
1.00×
Operating expenses
E£75.22M
0.51%
0.96×
Cash and investments
17.84%
Property and equipment
17.59%
Spread over hurdle
(11.74%)