0.395
RevenueE£B
0.923
0.928
0.956
0.991
1.020
1.050
1.079
1.090
1.104
1.133
0.440
2.12%
2.17%
41
16.31
Revenue growth%
22.31
20.71
19.36
21.05
20.75
22.86
19.90
18.81
18.85
18.99
6.62
18.99
20.30
79
15.98
Gross margin%
12.35
10.44
9.05
11.66
11.88
13.99
14.84
14.89
17.45
17.65
20.30
14.89
13.17
47
18.71
Operating margin%
2.76
1.74
0.40
2.90
1.12
1.44
0.40
0.40
2.66
0.76
10.21
0.76
1.28
94
15.95
Net margin%
7.85
7.85
6.82
9.48
7.96
10.81
9.52
7.53
9.84
7.14
11.58
9.52
7.90
12
12.26
P/E ratio (avg)x
26.00
27.84
33.44
33.02
34.80
39.56
45.92
50.64
50.10
59.44
27.35
50.10
37.18
35
6.849
EV/EBITx
24.64
25.09
24.02
20.72
20.43
19.61
18.22
18.84
18.20
16.86
8.531
18.22
20.02
31
11.59
FCF yield (avg)%
17.58
20.56
21.53
23.42
24.30
21.86
21.57
18.98
21.27
18.59
27.44
21.27
21.40
76
4.12
FCF margin%
28.11
28.71
31.16
33.21
33.50
33.74
31.82
29.14
26.41
28.10
26.97
29.14
30.15
26
0.344
FCF / Net incomex
1.064
1.191
1.265
1.337
1.519
1.793
2.090
2.035
2.004
2.164
0.205
2.035
1.656
27
13.87
ROIC%
20.17
17.58
16.62
16.16
18.86
21.02
19.05
21.27
23.67
22.52
28.69
21.27
19.61
7
26.14
Return on equity%
11.05
11.42
8.67
10.67
11.18
12.59
13.58
11.63
9.64
9.61
15.49
11.63
11.11
47
14.99
Return on assets%
11.16
10.54
8.13
8.48
9.94
10.16
12.71
13.06
13.34
10.97
2.34
12.71
10.75
46
12.12
EPSE£
10.90
10.34
9.02
7.94
8.05
7.67
7.89
8.02
7.64
7.30
12.75
(1.92%)
(4.03%)
—
14.94
EPS growth%
19.67
17.20
19.83
18.01
20.71
19.49
18.35
17.46
19.17
18.25
2.81
18.35
18.76
94
56.16
Bookvalue per shE£
37.46
41.06
35.36
35.78
30.93
31.22
30.95
32.09
29.09
27.60
10.75
(2.25%)
(2.31%)
—
37.21
FCF per shareE£
30.41
34.26
36.87
39.08
38.25
39.51
43.68
43.78
40.27
38.83
42.39
0.30%
3.69%
—
30.89
Dividend per shE£
20.27
22.11
22.43
20.36
18.89
20.56
22.31
20.28
20.49
22.09
12.54
3.17%
1.42%
—
18.18
Div yield (avg)%
3.36
3.66
5.07
7.78
8.78
11.28
13.22
13.04
13.35
11.80
3.38
13.04
10.03
17
21.50
Payout ratio%
19.27
20.61
21.73
19.76
17.99
15.37
16.12
15.89
12.95
9.97
5.00
15.37
17.06
63
7.179
Shares (diluted)M
7.072
6.957
6.305
6.478
7.028
7.556
6.647
6.363
6.434
5.888
7.072
(3.48%)
(1.08%)
25
19.99
Buyback yield%
15.00
15.30
16.20
13.92
14.72
13.45
14.01
13.09
15.49
12.97
18.37
13.45
14.37
85
0.835
D/E ratiox
0.082
0.078
0.078
0.069
0.065
0.069
0.076
0.082
0.089
0.082
0.899
0.082
0.078
22
703.0
Enterprise valueE£M
484.3
524.9
479.4
460.1
465.2
504.3
515.0
471.7
416.6
393.2
575.0
(3.31%)
(2.74%)
61
799.3
LT debtE£M
106.4
111.7
115.7
119.5
128.3
140.9
124.0
128.4
133.0
141.8
819.7
2.02%
1.67%
57
Revenue
E£1.133B
2.17%
1.00×
Cost of revenue
E£499.4M
2.31%
1.01×
Operating expenses
E£261.8M
1.76%
0.96×
Cash and investments
16.73%
Spread over hurdle
19.94%