195.8
RevenueE£M
120.4
129.7
142.6
150.8
164.2
179.1
193.0
212.6
224.8
211.3
223.4
8.31%
8.04%
89
5.83
Revenue growth%
7.29
5.49
2.91
2.86
5.25
4.37
2.39
4.25
4.09
2.40
17.85
4.25
4.31
33
16.02
Gross margin%
2.11
0.40
0.40
1.59
2.32
1.84
0.40
0.40
0.40
2.91
20.65
0.40
0.99
29
8.29
Operating margin%
7.32
8.07
10.65
7.73
8.68
7.20
4.81
4.48
2.58
5.98
7.10
4.81
7.26
75
25.53
Net margin%
29.26
30.78
32.75
33.19
32.83
34.74
34.12
32.54
31.72
23.42
17.45
32.83
32.65
59
35.52
P/E ratio (avg)x
5.981
6.767
6.591
6.810
7.806
8.731
8.280
8.340
8.548
24.33
19.61
8.340
7.308
93
29.74
EV/EBITx
5.507
6.159
6.718
7.177
7.881
8.472
8.326
9.090
9.197
8.495
29.54
8.472
7.529
59
19.39
FCF yield (avg)%
20.29
19.78
19.14
16.41
19.08
21.72
18.84
19.50
19.42
8.88
8.11
19.42
19.46
20
5.92
FCF margin%
6.82
9.22
7.29
6.41
4.32
7.02
8.12
8.68
6.32
5.49
20.18
7.02
6.92
71
0.277
FCF / Net incomex
1.769
1.817
1.995
2.077
2.193
2.217
2.098
1.955
1.921
0.709
1.540
2.098
1.975
9
27.51
ROIC%
3.53
6.06
5.82
8.56
8.65
7.18
8.08
10.94
8.06
27.52
21.70
8.08
7.62
18
27.12
Return on equity%
26.50
27.08
26.63
24.57
21.86
22.64
21.86
22.16
24.88
5.73
15.27
22.16
24.73
81
21.09
Return on assets%
0.40
1.09
4.01
4.21
5.90
5.75
7.96
8.50
9.25
23.64
16.30
7.96
4.98
91
23.93
EPSE£
9.79
11.00
11.59
11.04
10.07
10.40
11.79
11.66
13.17
24.54
30.01
3.60%
2.66%
—
19.88
EPS growth%
34.14
32.20
33.89
33.06
31.04
33.01
31.17
30.32
29.69
8.06
9.86
31.04
32.48
86
13.50
Bookvalue per shE£
14.95
16.43
16.38
17.74
16.08
16.02
16.53
16.19
16.51
17.52
19.64
(1.43%)
1.09%
—
11.46
FCF per shareE£
18.48
19.07
19.05
22.88
24.04
28.35
33.99
36.81
44.60
21.38
22.12
14.28%
9.42%
—
6.61
Dividend per shE£
41.35
41.63
41.73
49.54
48.33
51.58
59.13
59.18
62.33
24.55
26.81
4.70%
5.57%
—
23.30
Div yield (avg)%
37.98
35.21
37.85
38.28
37.00
38.77
37.47
36.42
35.91
21.72
22.30
37.00
37.23
79
25.68
Payout ratio%
15.00
13.39
11.43
12.78
15.17
13.30
13.73
13.75
10.82
2.95
22.07
13.73
13.35
19
6.089
Shares (diluted)M
4.844
4.192
3.857
4.107
4.463
4.578
4.414
4.055
4.174
5.961
6.141
0.32%
(1.98%)
62
13.78
Buyback yield%
22.88
22.93
21.56
19.22
18.64
19.66
20.08
17.75
20.44
11.25
22.39
19.66
20.26
72
1.526
D/E ratiox
1.271
1.216
1.317
1.310
1.262
1.327
1.358
1.447
1.331
1.137
1.240
1.331
1.313
7
119.1
Enterprise valueE£M
122.0
124.5
126.9
128.0
122.2
127.9
121.3
139.7
143.6
241.3
91.52
2.33%
1.32%
86
151.7
LT debtE£M
295.6
280.2
291.8
294.8
302.8
345.3
373.4
382.3
366.6
184.9
171.9
4.46%
3.23%
77
Revenue
E£224.8M
8.04%
1.00×
Cost of revenue
E£135.3M
8.04%
1.00×
Operating expenses
E£52.59M
7.55%
0.96×
Property and equipment
21.24%
Spread over hurdle
(13.70%)