0.638
RevenueE£B
0.501
0.539
0.591
0.627
0.692
0.762
0.818
0.892
0.985
1.046
0.701
8.61%
8.33%
37
17.49
Revenue growth%
16.40
17.17
16.86
19.57
17.80
18.23
18.43
18.24
18.06
18.81
15.03
18.24
18.14
55
8.43
Gross margin%
31.93
32.79
30.28
27.56
24.75
23.18
23.62
21.05
23.20
20.74
3.29
23.18
24.19
71
27.91
Operating margin%
14.80
14.46
11.83
9.27
8.62
11.61
12.97
15.58
13.21
14.49
13.08
13.21
13.09
35
5.32
Net margin%
10.60
7.84
7.72
5.09
7.20
9.50
8.85
7.57
5.13
3.57
26.35
7.57
7.65
90
25.15
P/E ratio (avg)x
14.52
15.16
16.09
15.34
16.28
18.62
18.08
17.41
17.95
20.13
18.03
18.08
16.84
94
20.39
EV/EBITx
33.73
39.39
41.82
48.70
55.39
62.15
66.55
68.95
80.73
80.62
17.08
68.95
58.77
73
22.07
FCF yield (avg)%
19.12
19.01
17.56
14.60
17.13
19.85
20.60
22.53
23.98
24.78
17.56
22.53
19.49
40
25.81
FCF margin%
2.72
2.01
0.57
3.05
5.56
5.27
4.85
4.27
2.72
4.14
10.66
4.27
3.60
43
1.783
FCF / Net incomex
1.178
1.109
1.138
1.104
1.209
1.128
1.112
1.230
1.088
1.111
0.843
1.112
1.120
25
3.00
ROIC%
21.97
20.71
20.26
21.06
23.20
23.25
23.96
22.42
24.57
21.75
22.60
23.25
22.20
13
17.68
Return on equity%
3.09
2.16
3.96
2.84
1.80
2.89
0.43
0.40
0.40
0.40
15.58
0.40
1.98
10
25.87
Return on assets%
14.06
12.88
15.36
12.47
9.56
8.36
6.75
4.93
3.07
4.54
18.46
4.93
8.96
59
0.13
EPSE£
0.07
0.08
0.08
0.07
0.08
0.09
0.10
0.11
0.11
0.11
0.14
6.23%
4.92%
—
18.99
EPS growth%
10.44
10.63
12.23
14.71
14.02
16.80
15.80
15.97
13.74
15.92
17.87
15.92
14.37
47
0.24
Bookvalue per shE£
0.30
0.34
0.35
0.36
0.39
0.39
0.37
0.42
0.44
0.42
0.11
1.42%
2.95%
—
0.09
FCF per shareE£
0.23
0.21
0.19
0.20
0.19
0.21
0.19
0.20
0.20
0.18
0.26
(0.85%)
(1.63%)
—
0.19
Dividend per shE£
0.15
0.15
0.15
0.15
0.17
0.18
0.17
0.19
0.19
0.18
0.26
1.14%
0.51%
—
3.96
Div yield (avg)%
10.59
10.83
10.60
9.39
8.02
10.17
9.20
7.08
9.34
6.90
21.54
9.20
9.36
23
14.26
Payout ratio%
6.98
7.49
7.46
7.60
8.17
10.68
9.30
8.43
10.96
10.92
2.72
10.68
8.30
68
1.007
Shares (diluted)B
1.420
1.622
1.546
1.503
1.423
1.604
1.735
1.955
1.891
1.761
0.974
4.36%
2.20%
20
16.73
Buyback yield%
32.80
30.89
29.11
27.89
25.26
24.76
24.78
26.04
28.14
28.36
21.47
26.04
28.02
13
0.294
D/E ratiox
1.421
1.410
1.402
1.537
1.528
1.555
1.805
1.847
1.951
1.957
0.786
1.847
1.546
88
129.9
Enterprise valueE£M
191.7
228.0
263.7
261.0
285.4
283.2
282.5
280.1
336.1
404.0
78.08
7.20%
7.55%
55
386.5
LT debtE£M
56.51
60.92
66.11
60.07
57.65
58.28
63.46
67.93
63.38
63.19
706.8
1.85%
0.92%
14
Revenue
E£1.046B
8.33%
1.00×
Cost of revenue
E£464.8M
8.17%
0.99×
Operating expenses
E£261.8M
9.04%
1.07×
Cash and investments
17.19%
Spread over hurdle
(8.92%)