456.0
RevenueE£M
637.1
663.6
668.6
674.5
701.0
702.9
718.3
732.1
752.1
781.0
485.0
2.18%
2.46%
24
14.52
Revenue growth%
11.12
8.56
8.97
9.51
11.96
14.25
14.39
16.74
17.55
20.46
23.47
16.74
13.11
51
13.26
Gross margin%
2.62
2.85
2.54
1.65
0.40
0.64
0.40
2.22
4.47
4.23
15.33
2.22
2.38
52
21.52
Operating margin%
8.48
9.92
9.82
9.62
10.31
12.28
10.47
12.42
10.67
8.33
3.51
10.67
10.11
12
7.54
Net margin%
17.15
14.82
13.11
11.11
8.44
5.84
6.53
5.53
4.50
7.19
25.52
5.84
7.81
91
6.081
P/E ratio (avg)x
13.53
12.47
12.25
11.65
12.86
13.11
12.69
12.05
10.76
11.14
6.315
12.05
12.36
70
16.61
EV/EBITx
9.901
10.57
9.350
9.870
9.538
9.983
10.63
10.51
9.502
8.686
18.06
9.983
9.886
19
6.05
FCF yield (avg)%
7.64
9.77
7.92
6.59
3.82
5.72
8.70
11.38
11.30
10.42
27.51
10.42
8.31
49
21.71
FCF margin%
29.06
29.15
30.51
28.77
26.56
24.99
27.05
28.46
31.00
30.11
9.23
28.46
28.92
19
0.811
FCF / Net incomex
1.978
1.762
1.583
1.683
1.536
1.638
1.689
1.606
1.457
1.328
0.406
1.606
1.622
6
3.34
ROIC%
28.49
25.90
28.72
31.70
30.53
28.03
30.24
29.90
27.47
29.49
19.77
29.49
29.11
8
28.23
Return on equity%
15.56
14.80
11.81
10.40
9.96
8.69
8.92
11.33
8.99
10.27
7.77
8.99
10.33
94
27.15
Return on assets%
14.55
14.20
15.66
13.94
16.39
14.74
14.21
13.55
12.87
10.24
21.43
13.55
14.20
93
0.81
EPSE£
0.77
0.85
0.88
0.81
0.88
0.93
0.91
0.96
0.90
0.87
0.83
(0.15%)
(0.16%)
—
16.30
EPS growth%
12.68
10.89
13.07
15.70
13.83
10.85
12.56
10.26
10.28
8.43
2.11
10.28
11.72
14
0.69
Bookvalue per shE£
0.73
0.80
0.86
0.96
1.13
1.23
1.23
1.26
1.34
1.61
1.72
7.26%
10.02%
—
1.29
FCF per shareE£
2.83
2.90
3.38
3.55
3.65
4.23
4.86
4.71
4.53
5.01
0.85
6.57%
7.54%
—
1.33
Dividend per shE£
2.79
2.98
3.24
3.69
4.32
4.38
5.05
5.10
5.16
5.55
0.75
5.13%
8.84%
—
29.84
Div yield (avg)%
21.19
20.59
23.19
21.37
20.69
19.10
18.70
17.74
18.49
16.81
5.75
18.49
19.84
39
27.93
Payout ratio%
23.83
24.78
23.78
24.33
26.06
24.57
23.85
24.82
26.67
27.63
6.54
24.82
24.68
56
166.5
Shares (diluted)M
207.8
235.9
257.8
272.3
305.2
303.1
278.1
277.6
309.4
336.4
166.6
1.97%
6.20%
15
27.33
Buyback yield%
29.53
28.84
30.71
32.90
32.79
34.50
36.83
37.30
37.61
35.80
4.39
36.83
33.70
77
0.168
D/E ratiox
0.315
0.344
0.380
0.406
0.393
0.438
0.505
0.561
0.655
0.703
1.745
0.561
0.422
31
0.137
Enterprise valueE£B
0.605
0.648
0.753
0.889
0.925
1.114
1.132
1.260
1.274
1.421
0.160
8.97%
9.99%
87
390.0
LT debtE£M
152.4
169.8
165.9
150.4
164.7
156.6
166.8
175.3
157.2
155.7
460.2
(1.12%)
1.38%
39
Revenue
E£781.0M
2.46%
1.00×
Cost of revenue
E£387.5M
1.90%
0.95×
Operating expenses
E£136.5M
3.17%
1.07×
Property and equipment
15.63%
Return on capital
138.49%
Spread over hurdle
120.53%