122.6
RevenueE£M
962.5
951.0
943.1
939.4
931.6
935.1
940.9
972.2
988.9
974.6
132.7
0.91%
0.06%
84
14.53
Revenue growth%
5.99
7.66
10.33
7.86
5.25
3.04
4.48
2.28
4.90
2.74
7.27
3.04
5.07
72
27.30
Gross margin%
16.90
14.08
16.48
15.82
17.85
15.59
14.32
12.02
14.16
14.36
19.03
14.32
14.97
49
10.59
Operating margin%
10.28
10.10
8.44
6.86
6.93
5.25
2.63
4.73
7.55
9.87
16.91
5.25
7.24
48
12.16
Net margin%
3.45
3.00
4.69
6.80
9.16
8.75
11.39
10.76
12.54
14.52
22.10
11.39
8.95
26
25.23
P/E ratio (avg)x
20.34
19.09
17.41
18.51
19.79
19.18
21.45
23.60
26.42
24.39
20.44
23.60
20.07
49
24.89
EV/EBITx
8.336
8.180
7.391
7.354
6.691
6.533
6.526
6.726
6.025
5.313
11.47
6.526
6.708
46
16.38
FCF yield (avg)%
24.61
24.35
23.09
20.82
18.51
18.94
19.10
17.19
18.12
17.42
19.24
18.12
19.02
80
12.39
FCF margin%
16.35
16.74
17.42
14.71
17.10
16.72
15.35
17.71
19.19
19.13
24.12
17.71
16.92
22
1.326
FCF / Net incomex
1.540
1.489
1.442
1.331
1.307
1.364
1.496
1.397
1.302
1.387
0.979
1.387
1.392
69
20.87
ROIC%
12.59
13.08
12.08
11.24
8.54
8.23
8.72
10.01
11.14
10.32
24.22
10.01
10.73
95
2.22
Return on equity%
15.48
13.90
11.07
12.85
12.39
11.81
9.90
12.72
10.93
12.43
29.81
11.81
12.41
26
12.96
Return on assets%
17.37
17.51
16.96
15.85
16.59
14.02
15.48
18.05
16.43
15.73
23.91
15.73
16.51
71
2.34
EPSE£
12.83
14.71
17.83
18.75
21.05
23.31
23.53
28.06
27.60
31.15
2.51
8.15%
11.07%
—
22.71
EPS growth%
21.44
23.96
23.95
24.96
27.42
25.33
24.39
23.33
24.23
25.21
9.17
24.39
24.31
51
1.73
Bookvalue per shE£
7.14
7.75
7.91
8.59
9.76
9.45
9.84
10.62
11.64
12.25
7.20
4.64%
5.12%
—
2.55
FCF per shareE£
6.66
5.76
5.45
5.51
5.14
5.12
4.50
4.11
3.68
3.66
4.67
(6.57%)
(6.68%)
—
1.45
Dividend per shE£
1.64
1.70
1.86
1.95
1.82
1.64
1.71
1.56
1.63
1.76
5.72
(0.67%)
1.82%
—
10.53
Div yield (avg)%
16.25
13.78
16.15
17.11
19.41
19.37
20.88
23.12
25.28
24.20
29.80
23.12
19.39
18
15.22
Payout ratio%
7.02
4.08
3.17
4.14
4.35
3.21
5.11
5.64
6.25
7.74
18.63
5.64
4.73
6
52.11
Shares (diluted)M
57.19
63.36
71.58
64.60
63.80
69.98
79.05
88.98
85.90
94.78
52.57
8.24%
4.52%
68
21.34
Buyback yield%
11.86
10.70
13.26
11.74
9.43
11.97
9.62
12.22
13.32
11.16
23.35
11.97
11.80
13
0.151
D/E ratiox
0.112
0.099
0.101
0.108
0.094
0.095
0.088
0.093
0.090
0.091
0.396
0.091
0.094
39
0.816
Enterprise valueE£B
0.178
0.179
0.184
0.196
0.227
0.254
0.252
0.285
0.332
0.318
1.029
6.93%
6.32%
50
994.3
LT debtE£M
375.1
412.7
392.3
367.2
386.1
391.1
351.6
347.4
372.2
364.1
933.4
(1.16%)
0.25%
57
Revenue
E£974.6M
0.06%
1.00×
Cost of revenue
E£682.2M
0.06%
1.00×
Operating expenses
E£134.6M
(0.33%)
0.96×
Spread over hurdle
(12.46%)