0.662
Revenue£B
0.579
0.621
0.681
0.727
0.793
0.849
0.911
0.981
1.036
0.731
0.824
7.35%
7.45%
86
5.41
Revenue growth%
9.09
10.69
9.85
11.54
14.40
12.14
11.89
13.69
11.94
4.82
21.06
12.14
11.72
10
3.83
Gross margin%
18.95
19.92
17.66
14.81
12.71
12.04
13.81
15.66
17.26
16.80
20.13
13.81
16.46
21
6.29
Operating margin%
12.59
12.93
14.87
16.55
17.02
17.84
18.75
18.32
15.44
18.11
19.76
17.84
15.99
93
6.79
Net margin%
4.09
3.54
4.90
2.29
4.02
5.20
7.88
5.23
2.29
14.69
13.94
5.20
4.50
30
28.74
P/E ratio (avg)x
22.47
26.12
29.86
27.90
26.54
30.76
31.66
30.45
32.10
18.75
10.95
30.76
28.88
7
22.03
EV/EBITx
12.48
12.26
10.59
9.405
9.764
10.40
10.40
10.85
9.601
17.86
20.14
10.40
10.49
19
17.04
FCF yield (avg)%
12.50
14.63
12.07
13.04
11.75
12.04
12.33
12.90
12.73
4.92
4.07
12.33
12.61
14
21.91
FCF margin%
7.48
6.41
3.66
2.52
1.78
1.07
0.40
0.40
0.87
18.86
3.70
0.87
2.15
28
1.622
FCF / Net incomex
2.267
2.307
2.276
2.192
2.278
2.400
2.787
2.765
2.894
0.985
0.280
2.765
2.292
80
13.32
ROIC%
27.33
27.35
28.96
30.42
29.43
27.80
28.83
29.19
28.08
27.07
9.58
28.83
28.46
62
7.51
Return on equity%
8.67
9.96
9.31
10.16
9.99
11.79
10.56
9.86
11.45
27.94
4.62
10.56
10.08
46
18.26
Return on assets%
27.33
26.94
24.85
27.67
28.94
29.68
26.80
29.75
27.96
6.72
28.92
28.94
27.50
82
0.34
EPS£
0.20
0.18
0.18
0.20
0.19
0.18
0.19
0.19
0.21
0.36
0.41
1.30%
(0.79%)
—
20.89
EPS growth%
17.16
19.94
20.30
21.55
19.74
18.44
21.31
19.16
18.63
8.49
27.07
19.16
19.45
57
0.07
Bookvalue per sh£
0.20
0.21
0.20
0.18
0.20
0.19
0.22
0.20
0.21
0.13
0.26
2.34%
1.58%
—
0.31
FCF per share£
0.44
0.48
0.41
0.38
0.33
0.30
0.26
0.22
0.23
0.08
0.40
(9.40%)
(5.73%)
—
0.21
Dividend per sh£
0.09
0.09
0.09
0.10
0.11
0.11
0.11
0.11
0.11
0.26
0.43
0.78%
4.22%
—
25.41
Div yield (avg)%
4.97
2.18
3.42
5.90
3.83
6.67
6.50
8.88
8.18
27.81
4.13
6.67
5.43
60
6.17
Payout ratio%
0.40
0.40
0.69
0.40
3.09
1.01
0.40
1.45
3.70
4.61
24.25
1.45
0.54
82
582.7
Shares (diluted)M
584.7
542.1
559.4
541.2
477.8
458.6
461.7
513.3
466.0
585.4
591.0
(2.95%)
(2.26%)
22
26.69
Buyback yield%
11.84
12.28
14.93
13.87
16.20
16.63
14.85
12.18
12.52
21.57
2.59
14.85
13.46
71
0.372
D/E ratiox
0.309
0.306
0.330
0.346
0.333
0.384
0.404
0.447
0.518
0.797
0.845
0.404
0.340
50
370.0
Enterprise value£M
390.9
373.5
391.4
355.6
321.1
307.2
283.6
298.4
283.9
126.1
417.2
(4.40%)
(2.57%)
92
142.2
LT debt£M
498.9
526.1
477.0
514.5
468.1
476.5
520.4
551.7
572.1
287.4
711.2
2.14%
2.83%
87
Revenue
£1.036B
7.45%
1.00×
Cost of revenue
£725.0M
7.45%
1.00×
Operating expenses
£164.1M
7.69%
1.02×
Goodwill & intangibles
18.36%
Cash and investments
16.08%
Spread over hurdle
22.29%