410.6
Revenue£M
628.1
672.5
702.0
731.0
750.0
780.7
813.7
855.3
898.8
936.9
443.8
4.55%
4.65%
21
13.55
Revenue growth%
7.80
7.05
9.27
11.89
10.02
11.34
10.77
9.98
7.60
9.60
4.31
9.98
9.79
73
16.70
Gross margin%
15.73
18.40
17.92
17.27
17.65
19.61
21.57
24.21
26.20
24.46
6.90
24.21
19.01
14
2.50
Operating margin%
19.12
19.35
16.71
14.27
14.81
12.91
14.08
15.11
15.46
14.12
19.64
14.12
14.96
46
5.48
Net margin%
28.17
29.51
31.52
30.90
32.33
31.14
28.24
25.27
22.87
21.57
23.41
25.27
28.87
73
21.22
P/E ratio (avg)x
16.87
16.45
16.94
16.36
15.96
17.00
17.19
19.23
19.89
18.89
14.00
18.89
16.97
50
37.02
EV/EBITx
27.74
25.95
24.70
23.81
21.12
21.77
19.60
17.61
16.95
18.42
13.19
18.42
21.45
73
12.63
FCF yield (avg)%
5.30
7.60
6.87
5.55
5.50
6.49
8.64
6.04
6.48
8.46
11.01
6.49
6.48
79
6.78
FCF margin%
23.47
22.39
20.81
20.13
20.84
18.03
17.72
19.05
16.17
14.15
13.51
17.72
19.59
11
1.418
FCF / Net incomex
0.750
0.846
0.918
0.932
0.969
0.981
1.087
1.218
1.408
1.376
1.276
1.218
0.975
8
11.07
ROIC%
16.57
14.27
16.24
17.65
17.29
17.18
18.63
20.32
17.41
18.98
4.27
18.63
17.35
66
25.72
Return on equity%
13.70
11.69
11.04
9.28
6.75
6.39
3.99
2.14
5.05
3.52
13.86
3.99
6.57
71
6.10
Return on assets%
22.80
20.32
22.79
23.39
22.31
20.09
19.32
19.01
21.39
19.47
11.66
19.47
20.85
20
0.09
EPS£
0.09
0.08
0.09
0.09
0.09
0.10
0.10
0.11
0.12
0.14
0.09
9.37%
6.80%
—
26.74
EPS growth%
23.39
20.82
18.24
17.98
18.24
17.53
16.34
17.01
19.38
18.43
6.05
17.53
18.24
77
0.17
Bookvalue per sh£
0.32
0.37
0.37
0.40
0.45
0.51
0.55
0.60
0.66
0.62
0.16
6.90%
8.06%
—
0.14
FCF per share£
0.27
0.26
0.30
0.33
0.32
0.34
0.33
0.36
0.36
0.38
0.08
3.55%
3.37%
—
0.11
Dividend per sh£
0.11
0.13
0.14
0.14
0.14
0.15
0.17
0.18
0.19
0.18
0.22
4.80%
6.22%
—
26.94
Div yield (avg)%
13.87
16.10
18.30
21.07
19.63
21.79
24.34
26.37
28.44
26.05
14.44
26.05
21.43
85
19.35
Payout ratio%
29.84
26.98
25.84
24.27
24.46
25.45
26.55
28.21
25.51
24.65
26.73
25.51
25.67
16
1.280
Shares (diluted)B
1.680
1.747
1.754
1.680
1.840
2.024
1.966
2.157
2.193
2.124
1.277
2.92%
3.50%
65
12.98
Buyback yield%
17.84
16.14
15.66
18.21
17.28
15.83
18.58
19.54
18.76
20.71
10.28
18.76
18.03
80
1.396
D/E ratiox
0.920
0.907
0.798
0.757
0.732
0.658
0.639
0.576
0.570
0.542
1.495
0.576
0.695
50
0.064
Enterprise value£B
0.901
1.008
0.958
0.936
0.993
1.011
1.024
1.155
1.087
1.123
0.293
2.48%
2.36%
55
654.4
LT debt£M
545.9
586.6
546.9
514.2
551.6
565.5
501.2
558.8
492.0
491.0
810.8
(2.30%)
0.02%
65
Revenue
£936.9M
4.65%
1.00×
Cost of revenue
£563.1M
4.68%
1.00×
Operating expenses
£176.4M
4.17%
0.96×
Property and equipment
17.44%
Spread over hurdle
(1.58%)