300.6
Revenue£M
362.2
393.0
416.7
441.4
464.4
489.9
519.5
552.1
598.0
649.8
328.5
6.95%
6.90%
67
21.18
Revenue growth%
34.09
35.83
35.10
37.26
39.61
41.92
39.36
37.55
37.05
39.88
10.97
39.36
37.40
56
18.45
Gross margin%
25.84
25.30
25.15
24.02
22.25
22.75
20.38
21.23
19.31
17.47
18.86
20.38
22.50
68
7.56
Operating margin%
26.76
26.75
29.68
29.79
31.88
30.63
28.38
27.16
24.32
25.65
3.85
27.16
27.77
64
2.01
Net margin%
25.27
25.93
27.86
28.97
30.70
32.21
30.31
30.68
28.39
25.48
11.14
30.31
28.68
43
25.48
P/E ratio (avg)x
31.06
28.24
26.41
26.50
28.08
29.65
30.10
28.24
27.95
28.07
11.31
28.24
28.16
67
21.26
EV/EBITx
30.71
31.79
34.43
38.46
40.01
44.98
43.74
43.71
39.30
43.34
33.03
43.71
39.66
44
17.71
FCF yield (avg)%
14.03
11.28
13.51
14.47
11.82
9.40
10.21
10.27
8.17
7.13
22.58
9.40
10.78
57
14.96
FCF margin%
4.67
4.73
4.78
3.24
6.23
5.72
3.01
5.39
5.07
3.15
27.15
5.07
4.76
21
1.144
FCF / Net incomex
1.272
1.361
1.435
1.403
1.599
1.602
1.779
1.695
1.923
1.747
0.905
1.747
1.601
33
11.97
ROIC%
19.74
22.05
21.11
22.65
20.88
20.60
22.14
19.89
17.78
16.57
16.94
19.89
20.74
86
21.33
Return on equity%
31.81
29.66
30.53
32.89
31.72
29.93
29.03
27.20
27.65
29.87
11.96
29.03
29.90
89
13.85
Return on assets%
19.81
18.43
16.87
17.49
17.15
17.76
20.72
18.54
16.33
15.62
9.97
17.76
17.63
35
0.79
EPS£
0.58
0.67
0.77
0.85
0.99
1.08
1.25
1.28
1.44
1.51
0.83
8.86%
9.81%
—
8.09
EPS growth%
16.70
13.71
12.03
14.38
15.69
17.44
18.46
19.49
16.53
14.84
8.16
17.44
16.11
58
0.69
Bookvalue per sh£
0.31
0.32
0.34
0.34
0.33
0.31
0.36
0.37
0.42
0.43
0.36
5.18%
4.94%
—
1.00
FCF per share£
0.44
0.51
0.58
0.62
0.73
0.84
0.96
0.94
1.00
1.17
1.09
9.89%
12.19%
—
1.18
Dividend per sh£
1.33
1.36
1.57
1.62
1.71
1.99
2.36
2.65
2.73
2.70
0.19
9.61%
7.83%
—
20.11
Div yield (avg)%
15.82
18.24
21.04
22.38
19.98
17.37
14.94
17.87
19.56
22.34
21.33
17.87
18.90
44
20.47
Payout ratio%
21.94
24.47
26.73
27.27
27.36
29.77
27.61
27.52
30.34
30.65
10.78
29.77
27.44
61
434.0
Shares (diluted)M
332.1
329.4
281.2
291.7
249.9
255.5
251.6
235.6
220.0
213.2
441.8
(3.13%)
(4.90%)
11
28.22
Buyback yield%
23.69
24.03
25.18
28.14
28.75
27.23
25.89
26.98
29.66
29.18
19.48
27.23
27.11
21
0.955
D/E ratiox
1.552
1.794
1.719
1.949
2.008
2.258
2.397
2.818
2.951
3.223
1.065
2.818
2.133
8
723.1
Enterprise value£M
540.6
576.5
544.8
516.4
535.2
547.4
552.7
550.4
515.1
575.7
749.9
1.47%
1.51%
64
0.105
LT debt£B
0.518
0.496
0.563
0.662
0.731
0.858
0.993
1.021
1.214
1.239
0.383
11.12%
9.07%
45
Revenue
£649.8M
6.90%
1.00×
Cost of revenue
£333.6M
6.68%
0.98×
Operating expenses
£143.6M
7.28%
1.04×