430.3
RevenueE£M
405.7
418.2
419.6
425.0
428.7
429.0
425.7
438.6
447.8
463.7
462.8
1.58%
1.67%
29
23.27
Revenue growth%
27.86
26.56
27.00
28.65
31.63
29.84
32.35
31.81
31.17
34.02
11.55
31.81
30.51
26
15.62
Gross margin%
5.14
7.45
6.04
6.80
4.10
2.77
0.58
1.55
3.18
1.09
7.94
1.55
3.64
45
17.25
Operating margin%
23.07
20.72
20.19
19.07
17.16
20.00
21.48
21.86
23.14
23.09
15.39
21.86
21.10
23
25.63
Net margin%
11.73
12.43
11.37
14.04
11.49
12.81
13.61
13.19
13.04
12.93
9.82
13.04
12.87
45
14.17
P/E ratio (avg)x
25.14
28.25
25.71
28.26
25.19
26.14
24.87
24.47
26.19
23.60
6.240
24.87
25.45
74
30.27
EV/EBITx
31.90
30.76
32.52
34.69
33.99
32.16
31.84
28.21
28.28
25.46
12.02
28.28
31.87
37
12.80
FCF yield (avg)%
21.22
19.21
18.78
18.28
15.88
15.55
15.18
14.27
15.36
13.00
2.62
15.18
15.72
24
13.24
FCF margin%
17.34
15.92
18.41
16.93
15.05
15.91
17.75
16.87
14.19
15.84
3.60
15.91
16.40
87
1.260
FCF / Net incomex
0.955
1.061
1.135
1.232
1.152
1.245
1.319
1.302
1.399
1.287
0.388
1.302
1.239
55
7.92
ROIC%
8.64
6.90
7.50
5.81
8.54
5.97
6.26
8.67
5.88
7.90
6.16
6.26
7.20
34
4.33
Return on equity%
33.29
35.16
33.92
35.54
33.57
34.31
37.09
38.11
38.86
39.72
25.36
38.11
35.35
18
4.87
Return on assets%
20.22
21.85
20.61
20.50
19.40
19.34
19.39
21.84
22.55
19.78
25.75
19.78
20.36
73
0.52
EPSE£
1.54
1.70
1.84
1.90
2.04
1.94
1.89
2.20
2.42
2.83
0.58
6.71%
6.85%
—
16.73
EPS growth%
11.39
13.53
12.04
10.50
11.69
9.50
7.42
6.94
6.28
4.68
17.54
6.94
10.00
44
0.64
Bookvalue per shE£
0.93
0.89
0.86
0.83
0.90
0.91
0.83
0.77
0.72
0.69
0.43
(5.04%)
(4.23%)
—
0.70
FCF per shareE£
1.78
1.80
2.07
2.47
2.85
3.04
2.99
3.42
3.43
3.49
1.06
4.10%
8.32%
—
0.95
Dividend per shE£
1.79
2.10
2.13
2.29
2.67
2.82
2.84
2.91
3.39
3.41
0.43
4.97%
7.20%
—
19.77
Div yield (avg)%
11.86
13.91
12.50
11.71
13.31
15.47
16.02
14.09
15.91
17.43
29.16
15.91
14.00
79
16.17
Payout ratio%
32.87
34.97
33.26
36.01
37.72
40.12
42.66
42.61
41.10
39.05
18.61
41.10
38.39
70
124.9
Shares (diluted)M
182.8
214.4
229.7
243.0
246.3
247.5
252.4
271.8
294.3
294.6
127.5
3.65%
5.41%
91
9.65
Buyback yield%
31.76
33.24
34.34
31.70
31.39
30.74
31.78
33.06
35.20
37.02
15.46
33.06
32.42
90
0.710
D/E ratiox
0.397
0.388
0.376
0.371
0.413
0.372
0.397
0.435
0.451
0.408
1.765
0.408
0.397
19
18.29
Enterprise valueE£M
78.29
82.63
85.95
100.5
118.1
113.7
132.4
147.9
173.6
174.2
146.2
8.09%
10.00%
57
445.9
LT debtE£M
331.2
387.6
433.8
463.0
479.9
505.4
594.6
628.3
683.3
748.5
275.5
9.30%
9.45%
74
Revenue
E£463.7M
1.67%
1.00×
Cost of revenue
E£261.2M
1.60%
0.99×
Operating expenses
E£97.39M
1.79%
1.01×
Goodwill & intangibles
16.47%
Return on capital
116.52%
Spread over hurdle
91.55%