407.3
RevenueE£M
462.8
459.2
470.5
466.5
477.2
488.2
507.7
507.9
523.4
538.8
432.2
2.46%
1.87%
26
20.41
Revenue growth%
6.25
9.14
10.16
12.93
12.67
12.09
13.53
15.28
16.30
18.76
29.06
15.28
12.80
51
19.39
Gross margin%
23.54
24.49
22.56
25.04
28.01
30.61
32.82
31.96
34.46
33.59
27.27
32.82
29.31
68
24.75
Operating margin%
31.87
31.29
31.24
31.09
33.93
31.39
28.46
29.27
27.19
27.11
5.75
28.46
31.16
49
4.81
Net margin%
12.56
14.86
13.54
10.79
13.19
13.54
13.80
12.64
14.06
14.57
6.23
13.80
13.54
31
7.899
P/E ratio (avg)x
16.92
17.80
18.65
19.71
20.38
22.96
25.24
26.81
25.88
28.59
25.98
25.88
21.67
16
30.61
EV/EBITx
44.62
46.17
48.11
57.42
67.87
77.34
85.28
101.9
120.4
138.3
32.43
101.9
72.61
48
2.52
FCF yield (avg)%
34.40
32.34
35.28
35.97
33.95
34.35
32.33
32.82
34.09
32.71
7.53
32.82
34.02
56
9.35
FCF margin%
13.82
14.54
15.19
17.69
15.56
12.85
15.24
14.62
12.08
11.13
8.22
12.85
14.58
58
0.247
FCF / Net incomex
2.633
3.043
3.192
3.859
4.554
4.901
5.197
5.585
5.852
6.574
0.636
5.585
4.727
68
19.60
ROIC%
17.85
16.73
14.55
11.63
8.67
5.79
6.08
6.18
4.68
3.65
24.40
5.79
7.43
18
7.62
Return on equity%
0.40
0.40
2.08
1.33
0.40
1.25
0.40
0.40
1.46
4.08
27.40
1.25
0.83
64
2.75
Return on assets%
27.40
26.35
26.95
29.00
26.61
27.01
26.46
28.14
27.01
29.29
5.61
27.01
27.01
73
0.97
EPSE£
1.26
1.18
1.33
1.46
1.50
1.65
1.90
1.83
1.98
1.83
1.06
3.97%
4.97%
—
13.95
EPS growth%
12.97
13.17
10.38
12.05
13.61
13.92
11.31
9.03
8.98
10.04
19.22
10.04
11.68
90
0.48
Bookvalue per shE£
1.05
1.08
1.13
1.27
1.24
1.44
1.41
1.62
1.71
1.89
1.10
8.82%
6.69%
—
0.59
FCF per shareE£
0.84
0.82
0.88
0.87
0.89
0.97
1.01
0.98
0.92
0.90
0.83
0.01%
1.09%
—
0.87
Dividend per shE£
1.16
1.24
1.30
1.28
1.42
1.44
1.40
1.40
1.52
1.43
0.33
0.12%
2.92%
—
19.15
Div yield (avg)%
0.40
2.39
0.40
1.39
0.40
1.26
3.16
0.40
1.91
4.06
7.14
1.91
1.33
32
24.11
Payout ratio%
28.03
28.94
31.15
29.01
30.61
28.98
26.66
25.25
28.22
29.55
12.42
28.22
28.96
65
251.6
Shares (diluted)M
379.7
437.4
499.7
545.9
614.5
696.3
798.7
872.2
862.6
874.1
243.4
7.30%
9.01%
81
22.21
Buyback yield%
11.83
10.83
12.41
13.75
14.54
12.82
15.43
13.40
10.71
12.48
15.92
12.82
12.65
45
1.316
D/E ratiox
1.383
1.583
1.635
1.543
1.605
1.803
1.740
1.797
1.850
2.083
0.766
1.803
1.688
67
271.5
Enterprise valueE£M
315.9
332.7
343.1
399.2
368.9
370.7
399.8
437.8
421.5
393.1
272.7
1.28%
3.20%
26
39.37
LT debtE£M
148.3
145.8
144.8
134.8
123.5
115.4
129.1
142.0
150.0
161.5
244.5
5.51%
0.73%
87
Revenue
E£538.8M
1.87%
1.00×
Cost of revenue
E£377.2M
1.87%
1.00×
Operating expenses
E£97.86M
1.91%
1.00×
Property and equipment
16.35%
Spread over hurdle
34.71%