449.3
Revenue£M
622.3
640.5
670.1
703.4
739.2
791.5
844.6
902.8
943.3
976.4
459.4
5.72%
4.92%
7
16.36
Revenue growth%
10.20
12.25
10.09
10.68
7.69
9.77
10.23
10.24
11.91
9.48
6.36
10.23
10.21
38
18.91
Gross margin%
23.22
22.37
19.96
22.00
23.85
26.61
28.13
28.82
28.99
26.91
7.53
28.13
25.23
82
10.04
Operating margin%
6.52
7.24
6.97
4.53
2.29
0.41
0.40
0.40
2.33
4.63
15.67
0.41
3.43
49
4.14
Net margin%
4.80
5.50
2.91
1.82
3.84
6.69
7.67
9.57
6.78
9.72
28.81
7.67
6.10
69
36.74
P/E ratio (avg)x
36.19
36.86
37.83
39.32
42.48
45.32
43.79
47.15
47.77
44.25
8.732
45.32
43.14
58
13.53
EV/EBITx
17.38
19.90
20.56
20.48
21.69
24.06
23.61
27.17
28.61
32.32
26.78
27.17
22.65
9
28.57
FCF yield (avg)%
22.17
20.08
20.15
20.91
18.56
16.74
14.69
15.83
14.97
15.63
9.76
15.63
17.65
77
19.81
FCF margin%
22.48
21.74
20.52
21.93
22.18
23.89
24.57
23.28
22.96
20.37
13.77
23.28
22.33
84
1.215
FCF / Net incomex
1.617
1.788
1.808
1.754
2.032
2.185
2.410
2.783
3.063
3.019
0.738
2.783
2.108
43
17.83
ROIC%
18.57
16.60
18.13
16.93
16.45
17.47
14.84
12.46
14.42
12.43
4.24
14.42
16.52
9
4.90
Return on equity%
26.30
26.04
25.72
25.78
26.70
24.78
25.42
27.95
26.72
24.98
4.58
25.42
25.91
22
14.26
Return on assets%
21.52
22.22
19.53
17.48
16.24
13.58
15.20
15.24
16.35
13.78
10.59
15.20
16.29
25
0.56
EPS£
0.18
0.16
0.17
0.19
0.18
0.20
0.22
0.24
0.22
0.20
0.59
2.15%
2.12%
—
2.16
EPS growth%
24.89
25.03
28.00
25.63
27.22
28.38
28.55
25.82
27.62
26.24
14.32
27.62
26.73
85
0.60
Bookvalue per sh£
0.96
1.15
1.24
1.28
1.44
1.71
1.67
1.70
2.04
2.44
0.40
11.17%
11.55%
—
0.10
FCF per share£
0.51
0.51
0.53
0.54
0.58
0.51
0.45
0.42
0.36
0.33
0.49
(10.65%)
(5.01%)
—
0.60
Dividend per sh£
0.18
0.17
0.17
0.19
0.21
0.21
0.21
0.20
0.23
0.23
0.51
1.72%
2.97%
—
4.31
Div yield (avg)%
3.94
3.48
3.34
5.34
7.70
8.16
9.39
8.13
7.66
5.11
12.13
8.13
6.50
74
19.55
Payout ratio%
21.25
23.66
25.88
25.39
23.58
25.54
26.63
26.35
25.56
28.53
21.23
26.35
25.55
25
1.347
Shares (diluted)B
1.222
1.046
0.893
0.935
1.008
1.061
1.018
0.937
0.878
0.866
1.318
(2.98%)
(4.38%)
35
14.44
Buyback yield%
23.91
26.02
24.35
24.25
23.33
26.17
28.51
29.40
30.31
28.96
5.51
28.96
26.09
46
0.699
D/E ratiox
0.253
0.262
0.277
0.288
0.293
0.315
0.353
0.330
0.386
0.390
0.435
0.353
0.304
43
420.6
Enterprise value£M
354.0
313.7
271.7
234.9
210.4
187.1
175.7
157.6
160.7
161.2
42.67
(5.19%)
(6.80%)
65
0.418
LT debt£B
0.695
0.774
0.813
0.923
1.005
1.144
1.127
1.098
1.140
1.116
0.390
2.11%
5.00%
77
Revenue
£976.4M
4.92%
1.00×
Cost of revenue
£675.9M
5.06%
1.01×
Operating expenses
£153.1M
4.47%
0.96×
Goodwill & intangibles
17.11%
Spread over hurdle
(0.57%)