199.9
RevenueE£M
250.6
252.5
248.9
254.0
260.1
259.9
266.6
265.9
272.3
272.5
220.4
0.94%
1.00%
54
28.91
Revenue growth%
18.86
18.90
18.01
18.42
16.90
17.58
19.64
19.48
20.83
22.14
14.63
19.64
18.88
26
23.92
Gross margin%
5.69
4.24
2.76
0.85
1.50
3.25
0.84
0.40
0.40
2.85
15.01
0.84
2.13
73
16.98
Operating margin%
11.40
12.64
12.65
10.46
8.07
7.19
9.55
10.84
8.92
8.71
10.97
8.92
10.01
91
8.95
Net margin%
16.03
15.92
18.43
20.92
18.59
21.23
20.87
20.98
18.97
17.03
27.42
20.87
18.78
90
32.28
P/E ratio (avg)x
23.14
20.40
20.79
17.95
15.53
13.53
12.60
11.17
11.78
11.47
7.579
11.78
14.53
25
19.76
EV/EBITx
25.64
24.94
25.95
28.19
28.80
25.96
27.84
30.59
32.29
30.41
15.82
30.41
28.02
29
9.15
FCF yield (avg)%
14.14
11.48
10.61
10.12
10.14
10.28
11.18
9.20
7.39
4.76
13.78
9.20
10.21
24
10.28
FCF margin%
26.17
24.62
26.83
29.28
29.00
30.89
30.51
27.89
29.34
30.71
16.67
30.51
29.14
83
1.218
FCF / Net incomex
0.905
0.931
0.900
0.842
0.848
0.743
0.718
0.682
0.635
0.626
1.538
0.682
0.792
45
19.56
ROIC%
15.63
13.06
13.20
14.70
12.94
14.16
17.07
19.10
18.63
15.89
24.38
17.07
15.17
9
7.57
Return on equity%
25.26
23.26
23.73
24.53
22.10
24.09
21.28
23.63
22.42
25.27
28.02
23.63
23.68
44
28.28
Return on assets%
18.77
21.13
18.65
19.81
17.55
20.15
19.59
20.82
21.33
20.73
6.52
20.73
19.98
11
4.83
EPSE£
7.90
8.04
8.20
9.35
9.15
9.14
10.58
12.32
11.51
13.07
5.08
7.38%
6.23%
—
23.82
EPS growth%
22.17
21.00
22.07
20.59
21.51
20.12
22.11
23.87
25.67
27.31
27.46
23.87
22.09
18
2.23
Bookvalue per shE£
6.21
6.73
6.47
7.04
6.83
7.03
7.58
7.78
8.36
9.29
1.57
6.35%
4.48%
—
5.99
FCF per shareE£
3.21
3.36
3.63
3.98
4.10
4.73
4.76
4.62
4.52
4.69
5.82
2.77%
4.51%
—
2.37
Dividend per shE£
3.47
4.02
3.96
3.77
3.74
4.09
4.39
4.87
4.70
5.15
6.18
6.59%
4.70%
—
7.94
Div yield (avg)%
14.40
16.40
13.43
12.41
15.02
12.60
11.52
11.18
14.07
16.15
20.02
12.60
13.75
36
27.40
Payout ratio%
4.89
7.15
9.01
9.34
12.01
11.37
11.95
12.79
14.20
14.54
26.59
12.79
11.66
8
15.70
Shares (diluted)M
19.14
19.31
20.53
21.73
21.48
20.73
20.35
18.89
19.08
19.90
16.24
(1.52%)
0.62%
71
13.89
Buyback yield%
5.55
4.02
4.66
4.83
4.54
4.12
1.98
0.90
3.16
5.85
16.78
3.16
4.33
35
0.368
D/E ratiox
1.948
2.124
2.312
2.643
2.804
2.980
3.076
3.109
3.704
3.699
1.795
3.109
2.892
43
139.6
Enterprise valueE£M
258.4
243.8
247.8
270.4
307.1
321.8
344.2
325.1
314.7
341.5
156.5
2.15%
3.99%
20
202.8
LT debtE£M
113.1
106.8
100.7
113.1
102.2
100.7
93.71
98.57
93.84
93.54
141.4
(1.75%)
(1.77%)
79
Revenue
E£272.5M
1.00%
1.00×
Cost of revenue
E£134.1M
1.06%
1.01×
Operating expenses
E£53.56M
1.10%
1.01×
Cash and investments
13.72%